{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["GUIDE","ARCHITECTURE","SUMMARIES >>","Plan","Budget","Sector","Detail","OPA ADMIN ONLY","BMG","PROGRAM DESIGN >>","Measures","Program Design","Sheet1","Budget Inputs","External Inputs","RESULTS >>","CE Results","Savings Results","Summary CE Results","ADMIN INPUT >>","ADMIN OPTIONS","CE Parameters","Rates Table","Avoided Cost Table","DEFINED INPUTS >>","Custom Measure Input","Custom Load Profile Input","Formatted Load Profiles","CALCULATION >>","Levelized Rates Table","Levelized Avoided Cost Table","Measure CE Results","VBA References","Revision History"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":53,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GUIDE","index":0,"n_rows":72,"n_cols":6,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,2,1,5],[41,3,41,5],[34,2,37,2],[34,3,37,3],[2,0,2,5],[3,0,5,5],[24,2,27,2],[24,3,27,3],[14,3,17,3],[14,2,17,2],[19,3,21,3],[19,2,21,2],[29,2,31,2],[29,3,31,3],[8,3,12,3],[71,1,78,6],[47,3,47,5],[8,2,12,2],[42,3,42,5],[43,3,43,5],[44,3,44,5],[45,3,46,5],[29,1,30,1]]}
[null,null,"CDM Energy Efficiency Cost Effectiveness Tool"]
[]
[]
["BEFORE YOU BEGIN: ENABLE MACROS WITHIN EXCEL (Option 1: Click the security warning at the top of your worksheet and click \"Enable Content\", if this warning does not appear click \"File\" > \"Options\" > \"Trust Center\" > \"Trust Center Settings\" > \"Macro Settings\" and finally select \"Enable all macros\"\n\nEach section of the tool is grouped, linked, and colour coded for easy navigation. Simply click on the hyperlink to reach the worksheet you are looking for. Module worksheet dividers (i.e., the black tabs) provide high-level instructions for that module. Some tabs are locked or hidden where standard assumptions or key calculations are housed. Instructions are embedded throughout the Tool. Detailed instructions and procedures can be found in the User Guide that accompanies this Tool."]
[]
[]
["Tool Structure: (click hyperlinks for easy navigation)"]
[null,"Module","Section","Section Description","Worksheet Name","Worksheet Permissions"]
[null,null,"Consolidated Summaries","Contains summaries of the results of a 2015-2020 portfolio from various perspectives. The summaries reflect the portfolio (programs, measures, budget) specified within the \"Program Design\" section of the Tool for input into CDM plans","Plan","Tool Output"]
[null,null,null,null,"Budget","Tool Output"]
[null,null,null,null,"Sector","Tool Output"]
[null,null,null,null,"Detail","Tool Output"]
[null,null,null,null,"BMG","Tool Output"]
[null,"PROGRAM DESIGN MODULE"]
[null,null,"Program Design (User Inputs)","Main input worksheets for the average user for program design purposes. Users create and select measures associated with programs, and input budgets","Measures","User Input"]
[null,null,null,null,"Program Design","User Input"]
[null,null,null,null,"Budget Inputs","User Input"]
[null,null,null,null,"External Inputs","User Input"]
[null,"RESULTS MODULE"]
[null,null,"Results","Contains the results of the cost effectiveness analysis for the inputs specified by the user in the Program Design module.","CE Results","Tool Output"]
[null,null,null,null,"Savings Results","Tool Output"]
[null,null,null,null,"Summary CE Results","Tool Output"]
[]
[null,"ADMIN INPUT MODULE"]
[null,null,"OPA/Admin Inputs","Administrative users input assumptions within these worksheets, the average user does not need to interact with this module","ADMIN OPTIONS","Administrative Use only"]
[null,null,null,null,"CE Parameters","Administrative Use only"]
[null,null,null,null,"Rates Table","Administrative Use only"]
[null,null,null,null,"Avoided Cost Table","Administrative Use only"]
[null,"DEFINED INPUTS MODULE"]
[null,null,"Custom Input","Users can create custom inputs to the Tool (load profiles and measures) that can be used when creating a new program/portfolio/measure. User defined load profiles available building blocks for the program design module are found here.","Custom Load Profile Input","User Input"]
[null,null,null,null,"Custom Measure Input","User Input"]
[null,null,null,null,"Formatted Load Profiles","Tool Output"]
[]
[null,"CALCULATION ENGINE"]
[null,null,"Calculation Engine","The worksheets in this module are required to calculate the cost effectiveness outputs and contain detailed calculations and reference information. Users do not need to interact with these worksheets. ","Measure CE Results","Reference Only"]
[null,null,null,null,"VBA References","Reference Only"]
[null,null,null,null,"Levelized Avoided Cost Table","Reference Only"]
[null,null,null,null,"Levelized Rates Table","Reference Only"]
[]
[]
["Legend: (cells within the Tool are formatted according to the table below)"]
[null,"Code","Code Definition","Description"]
[null,"Blue Text","User input (mandatory)","These cells or columns provide the model with key user inputs required to complete the cost effectiveness calculations. If these cells are not populated, the Tool may return an error or the results will be incomplete."]
[null,"Black Text","User input (optional)","These cells or columns provide the Tool with parameters that may be populated through a user input form. However, the user can choose to manually override the information provided from the input form within these cells or columns."]
[null,"Black Text, Italics","Description or Instructions","These cells or columns contain information for the user to better understand the procedures and/or purpose associated with a particular worksheet."]
[null,"Black Text","Calculated cell","These cells or columns contain formulas that are essential to the calculation of the tool, in most cases these cells are locked and cannot be modified by the user."]
[null,"White Text","Calculated columns"]
[null,"Red Text","Caution","These instructions indicate a step that is critical or a mistake that is common that may result in an error in the Tool. Special care should be taken when these instructions are encountered."]
[]
["Cost Effectiveness Acronyms Used in the Tool:"]
[]
[null,"CDM","Conservation And Demand Management"]
[null,"CE","Cost Effectiveness"]
[null,"DR","Demand Response"]
[null,"Dx","Distribution System"]
[null,"EE","Energy Efficiency"]
[null,"EUL","Effective Useful Life"]
[null,"kW","Kilowatt"]
[null,"kWh","Kilowatt Hour"]
[null,"LC","Levelized Delivery Cost"]
[null,"MW","Megawatt"]
[null,"MWh","Megawatt Hour"]
[null,"NPV","Net Present Value"]
[null,"O&M","Operations And Maintenance"]
[null,"PAC","Program Administrator Cost"]
[null,"PV","Present Value"]
[null,"RIM","Rate Impact Measure"]
[null,"RUL","Remaining Useful Life"]
[null,"SC","Societal Cost"]
[null,"TRC","Total Resource Cost"]
[]
[null,"Disclaimer: This Tool is provided solely for informational purposes and based on information currently available to the IESO. The Independent Electricity System Operator (“IESO”) expressly disclaims any responsibility or liability for any other use of the information in the Tool or any methods described.  In particular, the information and outputs of the Tool are not meant to be relied on to determine actual electricity or cost savings.   The IESO does not warrant the accuracy, reliability, completeness or timeliness of any of the information contained in the Tool, and undertakes no obligation to revise or update the Tool. Users of this Tool rely on the information contained therein at their own risk and remain responsible for seeking appropriate legal, technical or other professional advice with regard to their particular circumstances. The IESO and its respective officers, directors, employees, consultants, agents and subcontractors assume no liability or responsibility whatsoever to any person for damages of whatever kind and nature, which may occur or be suffered as a result of the use of this Tool or reliance on the information therein."]

{"sheet":"ARCHITECTURE","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"SUMMARIES >>","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Plan","index":3,"n_rows":72,"n_cols":16,"rows_kept":72,"cut":false,"hidden":false,"merged":[[5,2,5,4],[5,5,5,7],[4,0,4,10],[5,8,5,10],[27,0,27,15],[5,0,13,0],[5,1,6,1],[28,14,29,15],[28,12,29,13],[28,0,29,1],[17,0,24,0],[16,0,16,3],[28,10,29,11],[28,8,29,9],[28,6,29,7],[28,4,29,5],[28,2,29,3]]}
[]
["CDM Portfolio Summary for Inclusion in CDM Plans"]
[]
["TABLE 1"]
["SUMMARY OF CDM PORTFOLIO COST EFFECTIVENESS"]
["Plan Cost Effectiveness\n","Program Year","TRC",null,null,"PACT",null,null,"Levelized Cost"]
[null,null,"Benefits ($)","Costs ($)","Ratio","Benefits ($)","Costs ($)","Ratio","Benefits (Energy)","Costs ($)","($/kWh)"]
[null,2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B8)","v":15691186.9042532},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":6131148.1306711938},{"$f":"IF(C8=0,\"\",C8/D8)","v":2.5592575109640094},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B8)","v":13684735.45446299},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":1.9999999999999998},{"$f":"IF(F8=0,\"\",F8/G8)","v":6842367.727231496},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B8)","v":187415964.10339415},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B8)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":1.9999999999999998},{"$f":"IF(I8=0,\"\",J8/I8)","v":1.0671449519084907E-8}]
[null,2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B9)","v":7583675.2244309392},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":1941101.0021240201},3.9068936732981014,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B9)","v":6601708.0590704},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2714309.0702650747},2.4321873037198705,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B9)","v":95786072.917993903},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B9)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2714309.0702650747},2.8337199632235657E-2]
[null,2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B10)","v":9940245.4054350443},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":4018947.9761868035},2.4733451302015599,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B10)","v":8650899.5208131019},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3948227.260720958},2.1910844917355194,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B10)","v":139709391.44340551},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B10)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3948227.260720958},2.8260285295998406E-2]
[null,2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B11)","v":11736317.440816902},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3785073.1385604325},3.1006844547475629,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B11)","v":10212701.290710367},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3772146.1847812855},{"$f":"IF(F11=0,\"\",F11/G11)","v":2.7073980674220648},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B11)","v":117213380.19934785},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B11)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3772146.1847812855},3.218187359127344E-2]
[null,2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B12)","v":8763100.3176616542},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2295509.4122212655},3.8174970100349013,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B12)","v":7627295.0966623258},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2754775.7370000165},2.7687535483264205,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B12)","v":81019138.862739727},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B12)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2754775.7370000165},3.4001543038701974E-2]
[null,2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$J:$J,$B13)","v":15370489.956597287},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$J:$J,$B13)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3654304.0318928352},4.2061333218177168,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$J:$J,$B13)","v":13372851.304432442},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$J:$J,$B13)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3744118.0385849858},3.5716959686149328,{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$J:$J,$B13)","v":112461627.07005802},{"$f":"IFERROR(SUMIFS('Program Design'!AT:AT,'Program Design'!$J:$J,$B13)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($B13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($B13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3744118.0385849858},3.3292405028539966E-2]
[null,"Plan Total",{"$f":"SUM(C8:C13)","v":69085015.249195024},{"$f":"SUM(D8:D13)","v":21826083.691656552},{"$f":"IF(C14=\"\",\"\",C14/D14)","v":3.1652501761277549},{"$f":"SUM(F8:F13)","v":60150190.72615163},{"$f":"SUM(G8:G13)","v":16933578.29135232},{"$f":"IF(F14=\"\",\"\",F14/G14)","v":3.5521252325546144},{"$f":"SUM(I8:I13)","v":733605574.59693909},{"$f":"SUM(J8:J13)","v":16933578.29135232},{"$f":"IF(I14=\"\",\"\",J14/I14)","v":2.3082673956854871E-2}]
[]
["TABLE 2"]
["SUMMARY OF PERSISTING CDM PORTFOLIO SAVINGS "]
["Plan Persisting Savings (end-user level)",null,"MW","MWh"]
[null,2015,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B19,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2.5027460932628776},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B19,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":15848.997338343654}]
[null,2016,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B20,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1.2426171109156854},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B20,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9286.3207577742305}]
[null,2017,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B21,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1.2829374434880549},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B21,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":15327.1961335331}]
[null,2018,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B22,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1.8402193625187024},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B22,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":13018.566869300445}]
[null,2019,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B23,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1.3114196394901307},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B23,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9371.1640521575828}]
[null,2020,{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+IF(MAX('Savings Results'!$G:$G)<2020,2020-MAX('Savings Results'!$G:$G),0)+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B24,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":26.728956305539665},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+IF(MAX('Savings Results'!$G:$G)=MIN('Savings Results'!$G:$G),2020-MAX('Savings Results'!$G:$G),MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)),5000),OFFSET('Savings Results'!$A$1,6,6,5000),B24,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":16535.306388336634}]
[null,"Plan Total",{"$f":"SUM(C19:C24)","v":34.908895955215115},{"$f":"SUM(D19:D24)","v":79387.551539445645}]
[]
["TABLE 3"]
["PROGRAM ROLL OUT SCHEDULE (ANNUAL ANTICIPATED BUDGET & INCREMENTAL ANNUAL ENERGY SAVINGS BY PROGRAM)"]
[null,null,2015,null,2016,null,2017,null,2018,null,2019,null,2020,null,"Total 2015 - 2020"]
[]
["Sector","Program","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Anticipated Annual Budget ($)","Energy Savings (MWh)","Total Plan Budget ($)","Total Persisting Energy Savings in 2020 (MWh)"]
["Business","Retrofit Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1655.090349579054},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A32,'Program Design'!$D:$D,$B32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B32),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A32,OFFSET('Savings Results'!$A$1,6,2,5000),$B32)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1582.7741854082071}]
["Business","Small Business Lighting Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A33,'Program Design'!$D:$D,$B33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B33),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A33,OFFSET('Savings Results'!$A$1,6,2,5000),$B33)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A34,'Program Design'!$D:$D,$B34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B34),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A34,OFFSET('Savings Results'!$A$1,6,2,5000),$B34)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","P4P Pilot Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":354.72062670000003},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A35,'Program Design'!$D:$D,$B35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B35),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A35,OFFSET('Savings Results'!$A$1,6,2,5000),$B35)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":354.72062670000003}]
["Business","Audit Funding Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A36,'Program Design'!$D:$D,$B36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B36),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A36,OFFSET('Savings Results'!$A$1,6,2,5000),$B36)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","EBCx Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A37,'Program Design'!$D:$D,$B37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B37),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A37,OFFSET('Savings Results'!$A$1,6,2,5000),$B37)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","PSU Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":2},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":10800},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A38,'Program Design'!$D:$D,$B38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B38),0)","v":2},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A38,OFFSET('Savings Results'!$A$1,6,2,5000),$B38)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":10800}]
["Business","Energy Manager Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":39.560485126488103},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A39,'Program Design'!$D:$D,$B39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B39),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A39,OFFSET('Savings Results'!$A$1,6,2,5000),$B39)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":39.560485126488103}]
["Business","M&T Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A40,'Program Design'!$D:$D,$B40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B40),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A40,OFFSET('Savings Results'!$A$1,6,2,5000),$B40)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","Enabled Savings Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A41,'Program Design'!$D:$D,$B41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B41),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A41,OFFSET('Savings Results'!$A$1,6,2,5000),$B41)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","ENERNOC Pilot Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A42,'Program Design'!$D:$D,$B42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B42),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A42,OFFSET('Savings Results'!$A$1,6,2,5000),$B42)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","SEG Pilot Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A43,'Program Design'!$D:$D,$B43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B43),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A43,OFFSET('Savings Results'!$A$1,6,2,5000),$B43)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","Retrofit Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":654276.01},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1903.7897001348258},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":2141132.61},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":8847.7545312055299},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":678413.61},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1903.7897001348258},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":678413.61},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1903.7897001348258},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":678413.61},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1903.7897001348258},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A44,'Program Design'!$D:$D,$B44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B44),0)","v":4830649.4499999993},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A44,OFFSET('Savings Results'!$A$1,6,2,5000),$B44)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":16462.913331744847}]
["Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":262935.31},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1620.2357},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":264384.17},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1507.1959999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":357884.17},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2260.7939999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":301784.17},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1808.6351999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":301784.17},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1808.6351999999999},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A45,'Program Design'!$D:$D,$B45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B45),0)","v":1488771.99},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A45,OFFSET('Savings Results'!$A$1,6,2,5000),$B45)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9005.4961000000003}]
["Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":169328.61657447944},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.05418089463997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":170324.85657447946},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.05418089463997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":170324.85657447946},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.05418089463997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":170324.85657447946},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.05418089463997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":170324.85657447946},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.05418089463997},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A46,'Program Design'!$D:$D,$B46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B46),0)","v":850628.04287239735},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A46,OFFSET('Savings Results'!$A$1,6,2,5000),$B46)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":430.27090447319983}]
["Business","P4P Pilot Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A47,'Program Design'!$D:$D,$B47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B47),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A47,OFFSET('Savings Results'!$A$1,6,2,5000),$B47)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","Audit Funding Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":68763.26999999999},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":443.79311779208899},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":67115.97},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":369.82759816007422},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":67115.97},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":369.82759816007422},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":67115.97},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":369.82759816007422},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":67115.97},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":369.82759816007422},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A48,'Program Design'!$D:$D,$B48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B48),0)","v":337227.15},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A48,OFFSET('Savings Results'!$A$1,6,2,5000),$B48)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1479.3103926402969}]
["Business","EBCx Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A49,'Program Design'!$D:$D,$B49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B49),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A49,OFFSET('Savings Results'!$A$1,6,2,5000),$B49)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","PSU Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":31759.190000000002},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":34935.120000000003},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":884936.12},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3153.6},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":84935.12},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":934936.12},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3153.6},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A50,'Program Design'!$D:$D,$B50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B50),0)","v":1971501.67},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A50,OFFSET('Savings Results'!$A$1,6,2,5000),$B50)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":6307.2}]
["Business","Energy Manager Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A51,'Program Design'!$D:$D,$B51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B51),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A51,OFFSET('Savings Results'!$A$1,6,2,5000),$B51)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","M&T Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A52,'Program Design'!$D:$D,$B52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B52),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A52,OFFSET('Savings Results'!$A$1,6,2,5000),$B52)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","Enabled Savings Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A53,'Program Design'!$D:$D,$B53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B53),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A53,OFFSET('Savings Results'!$A$1,6,2,5000),$B53)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A54,'Program Design'!$D:$D,$B54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B54),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A54,OFFSET('Savings Results'!$A$1,6,2,5000),$B54)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","SEG Pilot Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A55,'Program Design'!$D:$D,$B55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B55),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A55,OFFSET('Savings Results'!$A$1,6,2,5000),$B55)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":12264.150943396226},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":63.679245283018879},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":73584.90566037735},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":382.07547169811323},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":73584.90566037735},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":382.07547169811323},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":73584.90566037735},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":382.07547169811323},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A56,'Program Design'!$D:$D,$B56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B56),0)","v":233018.86792452825},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A56,OFFSET('Savings Results'!$A$1,6,2,5000),$B56)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1146.2264150943397}]
["Business","M&T Oshawa PUC Networks Inc. CFF - V2",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":150000},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":500},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":150000},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":500},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A57,'Program Design'!$D:$D,$B57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B57),0)","v":300000},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A57,OFFSET('Savings Results'!$A$1,6,2,5000),$B57)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":500}]
["Business","Energy Performance Program",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":1},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":1},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":1},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":1},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A58,'Program Design'!$D:$D,$B58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B58),0)","v":4},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A58,OFFSET('Savings Results'!$A$1,6,2,5000),$B58)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Business","BRI Oshawa PUCN CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":79838},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":145.5},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":199463},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":363.75},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":199463},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":363.75},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":199463},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":363.75},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A59,'Program Design'!$D:$D,$B59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B59),0)","v":678227},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A59,OFFSET('Savings Results'!$A$1,6,2,5000),$B59)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1236.7499999999998}]
["Business","EBCx Oshawa PUC Networks Inc. CFF-V2",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":54545.454545454544},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.168077997073468},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":54545.454545454544},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.168077997073468},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":54545.454545454544},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":86.168077997073468},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A60,'Program Design'!$D:$D,$B60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B60),0)","v":163636.36363636365},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A60,OFFSET('Savings Results'!$A$1,6,2,5000),$B60)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":258.50423399122042}]
["Consumer","Coupons Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1777.3259215152802},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A61,'Program Design'!$D:$D,$B61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B61),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A61,OFFSET('Savings Results'!$A$1,6,2,5000),$B61)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1751.1506899291176}]
["Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":76.713252103878347},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A62,'Program Design'!$D:$D,$B62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B62),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A62,OFFSET('Savings Results'!$A$1,6,2,5000),$B62)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":55.407185149068312}]
["Consumer","RNC Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A63,'Program Design'!$D:$D,$B63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B63),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A63,OFFSET('Savings Results'!$A$1,6,2,5000),$B63)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Consumer","HVAC Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1265.3841660307733},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A64,'Program Design'!$D:$D,$B64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B64),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A64,OFFSET('Savings Results'!$A$1,6,2,5000),$B64)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1265.3841660307733}]
["Consumer","Appliance Retirement Oshawa PUC Networks Inc.",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":9.6701298899841746},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A65,'Program Design'!$D:$D,$B65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B65),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A65,OFFSET('Savings Results'!$A$1,6,2,5000),$B65)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Consumer","Coupons Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":749594.615095897},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3887.5856054432602},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":578137.29882192274},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2915.689204082445},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":578137.29882192274},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2915.6892040824446},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":578137.29882192274},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2915.6892040824446},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":578137.29882192274},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":2915.6892040824446},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A66,'Program Design'!$D:$D,$B66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B66),0)","v":3062143.8103835881},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A66,OFFSET('Savings Results'!$A$1,6,2,5000),$B66)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":17497.992298330493}]
["Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":80295},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":145.75406000000004},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":105658.29571428572},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":208.22008571428572},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":120731.15285714285},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":249.86410285714288},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":105658.29571428572},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":208.22008571428572},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":105658.29571428572},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":208.22008571428572},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A67,'Program Design'!$D:$D,$B67)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A67,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B67),0)","v":518001.04000000004},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A67,OFFSET('Savings Results'!$A$1,6,2,5000),$B67)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1020.2784200000001}]
["Consumer","RNC Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":46830.29},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59.113599999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":48114.92},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59.113599999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":48114.92},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59.113599999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":48114.92},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59.113599999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":48114.92},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":59.113599999999998},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A68,'Program Design'!$D:$D,$B68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B68),0)","v":239289.97},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A68,OFFSET('Savings Results'!$A$1,6,2,5000),$B68)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":295.56799999999998}]
["Consumer","HVAC Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":704812.95},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":984.51102620690131},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":535929.25},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":738.38326965517592},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":535929.25},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":738.38326965517592},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":535929.25},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":738.38326965517592},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":535929.25},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":738.38326965517592},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A69,'Program Design'!$D:$D,$B69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B69),0)","v":2848529.95},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A69,OFFSET('Savings Results'!$A$1,6,2,5000),$B69)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3938.0441048276052}]
["Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A70,'Program Design'!$D:$D,$B70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B70),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A70,OFFSET('Savings Results'!$A$1,6,2,5000),$B70)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0}]
["Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":69900},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":83850},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1395},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":83850},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":1395},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":235800},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3960},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A71,'Program Design'!$D:$D,$B71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B71),0)","v":473400},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A71,OFFSET('Savings Results'!$A$1,6,2,5000),$B71)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":3960}]
["TOTAL",null,{"$f":"SUM($C32:$C71)","v":2},{"$f":"SUM($D32:$D71)","v":15978.464930945458},{"$f":"SUM($E32:$E71)","v":2768595.2516703764},{"$f":"SUM($F32:$F71)","v":9130.8369904717165},{"$f":"SUM($G32:$G71)","v":4107735.6420540842},{"$f":"SUM($H32:$H71)","v":14941.417714995172},{"$f":"SUM($I32:$I71)","v":4003031.7084593773},{"$f":"SUM($J32:$J71)","v":14464.109205479492},{"$f":"SUM($K32:$K71)","v":2981857.85131652},{"$f":"SUM($L32:$L71)","v":10316.706388336634},{"$f":"SUM($M32:$M71)","v":4133808.85131652},{"$f":"SUM($N32:$N71)","v":16535.306388336634},{"$f":"SUM($O32:$O71)","v":17995031.304816879},{"$f":"SUM($P32:$P71)","v":79387.551539445645}]

{"sheet":"Budget","index":4,"n_rows":43,"n_cols":34,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,1,1,3],[4,3,4,33]]}
[]
[]
[null,"TABLE 4"]
[null,"Budget Result Summary"]
[null,null,null,"PROGRAM YEAR"]
[null,null,null,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020]
[null,"SECTOR","PROGRAM","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2015 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2016 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2017 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2018 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2019 Sub-Total","Incentives","Program Admin","LDC Variable Costs","Central Service Costs","2020 Sub-Total","Total"]
[null,"Business","Retrofit Oshawa PUC Networks Inc.",0,0,0,0,{"$f":"SUM($D8:$G8)","v":0},null,0,null,null,{"$f":"SUM($I8:$L8)","v":0},null,0,null,null,{"$f":"SUM($N8:$Q8)","v":0},null,0,null,null,{"$f":"SUM($S8:$V8)","v":0},null,0,null,null,{"$f":"SUM($X8:$AA8)","v":0},null,0,null,null,{"$f":"SUM($AC8:$AF8)","v":0},{"$f":"SUM($D8:$AG8)/2","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.",0,0,0,0,{"$f":"SUM($D9:$G9)","v":0},null,0,null,null,{"$f":"SUM($I9:$L9)","v":0},null,0,null,null,{"$f":"SUM($N9:$Q9)","v":0},null,0,null,null,{"$f":"SUM($S9:$V9)","v":0},null,0,null,null,{"$f":"SUM($X9:$AA9)","v":0},null,0,null,null,{"$f":"SUM($AC9:$AF9)","v":0},0]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","Audit Funding Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","EBCx Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","PSU Oshawa PUC Networks Inc.",1,0,1,0,2,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,2]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","M&T Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",0,0,0,0,0,412900,241376.01,0,0,654276.01,1875619,265513.61,0,0,2141132.61,412900,265513.61,0,0,678413.61,412900,265513.61,0,0,678413.61,412900,265513.61,0,0,678413.61,4830649.45]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",0,0,0,0,0,201025,61910.31,0,0,262935.31,280500,77384.17,0,0,357884.17,280500,77384.17,0,0,357884.17,224400,77384.17,0,0,301784.17,224400,77384.17,0,0,301784.17,1582271.9899999998]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",0,0,0,0,0,153773.87657447945,15554.74,0,0,169328.61657447944,153773.87657447945,16550.98,0,0,170324.85657447946,153773.87657447945,16550.98,0,0,170324.85657447946,153773.87657447945,16550.98,0,0,170324.85657447946,153773.87657447945,16550.98,0,0,170324.85657447946,850628.04287239735]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",0,0,0,0,0,31963.620000000003,36799.65,0,0,68763.27,26636.350000000002,40479.620000000003,0,0,67115.97,26636.350000000002,40479.620000000003,0,0,67115.97,26636.350000000002,40479.620000000003,0,0,67115.97,26636.350000000002,40479.620000000003,0,0,67115.97,337227.14999999991]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,4]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,31759.19,null,null,31759.19,null,34935.120000000003,null,null,34935.120000000003,850000,34935.120000000003,1,0,884936.12,0,84935.12,0,0,84935.12,850000,84935.12,1,0,934936.12,1971501.6700000002]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,4]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,4]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,1,0,0,0,1,4]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","RNC Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","HVAC Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",0,0,0,0,0,637371.63038741413,45546.67,0,66676.314708482852,749594.615095897,478028.72279056057,50101.34,0,50007.236031362147,578137.29882192262,478028.72279056063,50101.34,0,50007.236031362147,578137.29882192286,478028.72279056063,50101.34,0,50007.236031362147,578137.29882192286,478028.72279056063,50101.34,0,50007.236031362147,578137.29882192286,3062143.8103835871]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",0,0,0,0,0,52755,27540,0,0,80295,75364.28571428571,30294.01,0,0,105658.2957142857,90437.142857142855,30294.01,0,0,120731.15285714285,75364.28571428571,30294.01,0,0,105658.2957142857,75364.28571428571,30294.01,0,0,105658.2957142857,518001.03999999992]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",0,0,0,0,0,33920,12846.29,64,0,46830.29,33920,14130.92,64,0,48114.92,33920,14130.92,64,0,48114.92,33920,14130.92,64,0,48114.92,33920,14130.92,64,0,48114.92,239289.96999999997]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",0,0,0,0,0,657250,20912.95,0,26650,704812.95,492937.5,23004.25,0,19987.5,535929.25,492937.5,23004.25,0,19987.5,535929.25,492937.5,23004.25,0,19987.5,535929.25,492937.5,23004.25,0,19987.5,535929.25,2848529.95]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF",0,0,0,0,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,0]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",null,0,null,null,0,null,0,null,null,0,0,69900,0,0,69900,0,83850,0,0,83850,0,83850,0,0,83850,0,160800,75000,0,235800,473400]
[null,"Total",null,{"$f":"SUM(D8:D42)","v":1},{"$f":"SUM(E8:E42)","v":0},1,0,2,2180959.1269618934,494245.81,64,93326.314708482852,2768595.2516703764,3416783.7350793262,622294.02,64,69994.736031362147,4109136.4911106876,2819137.592222183,636244.02,65,69994.736031362147,3525441.3482535454,1897964.7350793257,686244.02,64,69994.736031362147,2654267.4911106881,2747964.7350793262,763194.02,75065,69994.736031362147,3656218.4911106881,16713661.073255986]

{"sheet":"Sector","index":5,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["TABLE 5: Sector Summary"]
["Metric","Residential","Non-Residential"]
["% of 2020 Annual Savings (target)",{"$f":"G9/G21","v":{"$error":"#DIV/0!"}},{"$f":"G15/G21","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(SUM(B3:C3)=100%,\"\",\"FLAG: some programs are not correctly assigned to either Residential or Non-Residential Sector\"),\"\")","v":""}]
["% of Total Incentives",{"$f":"SUM(B10:G10)/SUM(B22:G22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(B16:G16)/SUM(B22:G22)","v":{"$error":"#DIV/0!"}}]
["% of Total Budget",{"$f":"SUM(B11:G11)/SUM(B23:G23)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(B17:G17)/SUM(B23:G23)","v":{"$error":"#DIV/0!"}}]
[]
["TABLE 6: Residential Sector Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!C$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!D$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!E$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$B$2,'Program Design'!$J:$J,Sector!G$8)","v":0}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$B$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0}]
[]
["TABLE 7: Non-Residential Sector Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G14,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$14-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,1,2000),\"Non-Residential\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!C$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!D$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!E$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,Sector!$C$2,'Program Design'!$J:$J,Sector!G$8)","v":0}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$B:$B,Sector!$C$2,INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0}]
[]
["TABLE 8: Total Portfolio Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Annual Savings (kWh)",{"$f":"B9+B15","v":0},0,0,0,0,0]
["Incentive Costs ($)",{"$f":"B10+B16","v":0},0,0,0,0,0]
["Total Budget ($)",0,0,0,0,0,0]
[]
["TABLE 9: Home Assistance Program Summary"]
["Metric","Home Assistance Program (HAP)"]
["% of 2020 Annual Savings (target)",{"$f":"G34/G21","v":{"$error":"#DIV/0!"}}]
["% of Total Incentives",{"$f":"SUM(B35:G35)/SUM(B22:G22)","v":{"$error":"#DIV/0!"}}]
["% of Total Budget",{"$f":"SUM(B36:G36)/SUM(B23:G23)","v":{"$error":"#DIV/0!"}}]
[]
["TABLE 10: Home Assistance Program by Year"]
["Metric",2015,2016,2017,2018,2019,2020]
["Number of Projects",{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!B$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!C$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!D$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!E$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!F$8,'Program Design'!$D:$D,$B26)","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,Sector!G$8,'Program Design'!$D:$D,$B26)","v":0}]
["Annual Savings (kWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G32,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$32-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,2,2000),$B$26)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!C$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!D$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!E$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!F$8)","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$D:$D,$B$26,'Program Design'!$J:$J,Sector!G$8)","v":0}]
["Total Budget ($)",{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!B$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!C$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!D$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!E$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!F$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0},{"$f":"IFERROR(SUMIF(Budget!$C:$C,\"Home Assistance Program (HAP)\",INDEX(Budget!$B:$AAO,0,MATCH(Sector!G$8&\" Sub-Total\",Budget!$B7:$AAO7,0))),0)","v":0}]

{"sheet":"Detail","index":6,"n_rows":37,"n_cols":40,"rows_kept":37,"cut":false,"hidden":false,"merged":[[3,1,3,3],[4,1,12,1],[4,2,12,2],[4,3,5,3],[4,4,4,6],[28,1,36,1],[28,2,36,2],[16,34,16,35],[16,36,16,37],[16,26,16,27],[16,28,16,29],[16,30,16,31],[16,32,16,33],[16,14,16,15],[16,16,16,17],[16,18,16,19],[16,20,16,21],[16,2,24,2],[16,1,24,1],[16,22,16,23],[16,12,16,13],[16,24,16,25],[4,10,4,12],[4,7,4,9],[16,38,16,39],[27,1,27,3],[15,1,15,3],[16,10,16,11],[16,8,16,9],[16,6,16,7],[16,4,16,5]]}
[null,"Detailed CDM Portfolio Summary"]
[]
[null,"TABLE 11:"]
[null,"SUMMARY OF CDM PORTFOLIO COST EFFECTIVENESS"]
[null,null,"Plan Cost Effectiveness\n","Implementation Year","TRC",null,null,"PACT",null,null,"Levelized Cost"]
[null,null,null,null,"Benefits ($)","Costs ($)","Ratio","Benefits ($)","Costs ($)","Ratio","PV of Lifetime Net Energy Savings (kWh)","Costs ($)","($/kWh)"]
[null,null,null,2015,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D7)","v":15691186.9042532},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D7)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":6131148.1306711938},{"$f":"IF(E7=0,\"\",E7/F7)","v":2.5592575109640094},{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D7)","v":13684735.45446299},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D7)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":1.9999999999999998},{"$f":"IF(H7=0,\"\",H7/I7)","v":6842367.727231496},{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D7)","v":187415964.10339415},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D7)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":1.9999999999999998},{"$f":"IF(K7=0,\"\",L7/K7)","v":1.0671449519084907E-8}]
[null,null,null,2016,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D8)","v":7583675.2244309392},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":1941101.0021240201},3.9068936732981014,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D8)","v":6601708.0590704},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D8)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2714309.0702650747},2.4321873037198705,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D8)","v":95786072.917993903},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D8)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2714309.0702650747},2.8337199632235657E-2]
[null,null,null,2017,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D9)","v":9940245.4054350443},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":4018947.9761868035},2.4733451302015599,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D9)","v":8650899.5208131019},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D9)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3948227.260720958},2.1910844917355194,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D9)","v":139709391.44340551},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D9)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3948227.260720958},2.8260285295998406E-2]
[null,null,null,2018,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D10)","v":11736317.440816902},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3785073.1385604325},3.1006844547475629,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D10)","v":10212701.290710367},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D10)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3772146.1847812855},2.7073980674220648,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D10)","v":117213380.19934785},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D10)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3772146.1847812855},3.218187359127344E-2]
[null,null,null,2019,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D11)","v":8763100.3176616542},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2295509.4122212655},3.8174970100349013,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D11)","v":7627295.0966623258},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D11)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":2754775.7370000165},2.7687535483264205,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D11)","v":81019138.862739727},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D11)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":2754775.7370000165},3.4001543038701974E-2]
[null,null,null,2020,{"$f":"SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,$D12)","v":15370489.956597287},{"$f":"SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,$D12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3654304.0318928352},4.2061333218177168,{"$f":"SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,$D12)","v":13372851.304432442},{"$f":"SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,$D12)+IFERROR(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)),0)","v":3744118.0385849858},3.5716959686149328,{"$f":"SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,$D12)","v":112461627.07005802},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,$D12)+(SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,2000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,2000,1),\"Total\")*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)","v":3744118.0385849858},3.3292405028539966E-2]
[null,null,null,"Plan Total",{"$f":"SUM(E7:E12)","v":69085015.249195024},{"$f":"SUM(F7:F12)","v":21826083.691656552},{"$f":"IF(E13=\"\",\"\",E13/F13)","v":3.1652501761277549},{"$f":"SUM(H7:H12)","v":60150190.72615163},{"$f":"SUM(I7:I12)","v":16933578.29135232},{"$f":"IF(H13=\"\",\"\",H13/I13)","v":3.5521252325546144},{"$f":"SUM(K7:K12)","v":733605574.59693909},{"$f":"SUM(L7:L12)","v":16933578.29135232},{"$f":"IF(K13=\"\",\"\",L13/K13)","v":2.3082673956854871E-2}]
[]
[null,"TABLE 12:"]
[null,"SUMMARY OF PERSISTING CDM PORTFOLIO SAVINGS "]
[null,null,"Plan Persisting Savings (end-user level)","Implementation Year",2015,null,2016,null,2017,null,2018,null,2019,null,2020,null,2021,null,2022,null,2023,null,2024,null,2025,null,2026,null,2027,null,2028,null,2029,null,2030,null,2031,null,2032]
[null,null,null,null,"MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh","MW","MWh"]
[null,null,null,2015,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5295498676930754},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15978.464930945456},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5278155236041737},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15950.535315544159},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5124468543781258},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15885.301391645249},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5041176730239276},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15858.667468233638},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5033442007671534},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15853.067089325594},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.5027460932628776},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15848.997338343654},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.4936156966129572},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15799.553780768772},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.4935326414934269},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15798.826217921684},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.4903735177969764},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15711.528088506877},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3899510052893227},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15173.218340556012},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.3420305373007357},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14365.518414868433},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.338807460029273},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14309.695339223344},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.2725962022608592},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13887.375185506357},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.2722335732331898},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13864.109368911444},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.2684024917142382},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13834.11319356595},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.2373638010001833},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13695.081608957002},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.1769031201966378},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12731.98377389935},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":2.1769031201966378},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D19)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12731.98377389935}]
[null,null,null,2016,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2939363928751773},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9130.8369904717147},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.3372208381424719},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9730.1138755663178},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.3372208381424719},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9730.1138755663178},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.3372208381424719},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9730.1138755663178},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2426171109156854},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9286.3207577742305},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2426171109156854},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9286.3207577742305},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1396502716748034},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8216.1374488080764},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.139535384279343},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8215.1291769116979},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.93375677291202241},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":7549.6785242850992},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.76924281031394015},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6667.8098324036646},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.7479532495664295},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6218.0604337062205},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.74588964304312722},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6181.5118286065235},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.74588964304312722},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6181.5118286065235},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.74538207402538059},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6156.8041610564524},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.74538207402538059},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6156.8041610564524},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.57488876918355492},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5347.1577421172369},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.51417755983137192},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4380.0776921064808}]
[null,null,null,2017,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2504741095375842},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14941.417714995168},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2829374434880549},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15390.875378816119},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2829374434880549},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15390.875378816119},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2829374434880549},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":15327.1961335331},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2041010041323998},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14957.368535373029},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2041010041323998},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14957.368535373029},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.115476952791518},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14000.224926406876},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1153907872449227},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13999.468722484593},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.89233882327760217},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13188.51806985799},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.72782486067951979},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12306.649377976555},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.71185769011888678},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11887.166186799455},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.71030998522641009},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11859.754732974683},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63488166563565906},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4915.7899019039824},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63450098887234896},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4897.2591512414292},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63450098887234896},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4897.2591512414292},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.4318648268876662},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D21)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4025.1467065879278}]
[null,null,null,2018,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9.3077560285682299},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":14464.109205479494},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.8402193625187024},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13018.566869300445},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.8402193625187024},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":13018.566869300445},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.800466310225876},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12550.323319605257},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.7216298708702209},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12180.495721445182},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.7216298708702209},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12180.495721445182},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.5373872335293381},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":10469.75411247903},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.5373010679827428},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":10468.997908556745},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2883390751154222},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9439.797255930147},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.12382511251734},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8557.9285640487105},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1078579419567072},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8138.4453728716126},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1063102370642302},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8111.0339190468385},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1063102370642302},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8111.0339190468385},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1059295603009203},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8092.5031683842853},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1059295603009203},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D22)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8092.5031683842853}]
[null,null,null,2019,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8.7789563055396567},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":10316.70638833663},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.3114196394901307},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9371.1640521575828},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.3114196394901307},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9371.1640521575828},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2716665871973045},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8902.9205024623971},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.192830147841649},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8533.0929043023207},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.192830147841649},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8533.0929043023207},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.0659586621007671},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":7274.5100953361725},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.0658724965541717},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":7273.7538914138886},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.81691050368685092},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":6244.5532387872881},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.65239654108876854},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":5362.6845469058535},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63642937052813564},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4943.2013557287546},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63488166563565895},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4915.7899019039814},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63488166563565895},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4915.7899019039814},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0.63450098887234896},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D23)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":4897.2591512414292}]
[null,null,null,2020,{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G))=E$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G))=G$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G))=I$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G))=K$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G))=M$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":0},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":26.728956305539665},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G))=O$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+O$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":16535.306388336634},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.7614196394901309},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G))=Q$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Q$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12524.764052157585},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.7614196394901309},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G))=S$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+S$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12524.764052157585},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.7216665871973045},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G))=U$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+U$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":12056.520502462396},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.6428301478416492},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G))=W$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+W$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11686.692904302321},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.6428301478416492},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G))=Y$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+Y$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":11686.692904302321},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.515958662100767},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G))=AA$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AA$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":10428.110095336171},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.5158724965541717},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G))=AC$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AC$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":10427.353891413886},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.2669105036868509},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G))=AE$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AE$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":9398.1532387872885},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.1023965410887686},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G))=AG$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AG$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8516.284546905852},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.0864293705281356},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G))=AI$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AI$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8096.8013557287541},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.0848816656356588},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G))=AK$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AK$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8069.38990190398},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":1.0848816656356588},{"$f":"IF(OFFSET('Savings Results'!$A$1,5,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G))=AM$17,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+AM$17-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,4,2000),\"Dx\",OFFSET('Savings Results'!$A$1,6,6,2000),$D24)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000,0)","v":8069.38990190398}]
[null,null,null,"Plan Total",{"$f":"SUM(E19:E24)","v":2.5295498676930754},15978.464930945456,3.821751916479351,25081.372306015874,5.1001418020581815,40556.832982206732,14.432031983222684,55443.76592809557,15.74267815045604,64309.329601345096,34.908895955215115,79387.551539445645,9.8136394008671797,74489.494497836466,9.5920000148582876,72580.512478167948,9.381512460777012,70696.991320035348,8.8121460946589032,67411.905508409371,8.2497020488174364,63652.047225325317,7.684755804045583,59976.066393586327,7.1869516481812354,57185.888895162221,6.7555981882350542,54804.659089057401,6.4938023800564135,46477.227078207834,6.4448681371259369,45872.770097934459,6.2119857698247793,44054.083639450262,5.9482577217246044,42196.360394123461]
[]
[null,"TABLE 13"]
[null,"SUMMARY OF CDM PORTFOLIO COSTS"]
[null,null,"CDM Plan Costs","Implementation Year"]
[]
[null,null,null,2015]
[null,null,null,2016]
[null,null,null,2017]
[null,null,null,2018]
[null,null,null,2019]
[null,null,null,2020]
[null,null,null,"Plan Total"]

{"sheet":"OPA ADMIN ONLY","index":7,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":true,"merged":[[1,0,1,6]]}
["OPA ADMIN ONLY: LOCKING AND UNLOCKING SHEETS"]
["This sheet will become hidden when you navigate away from it. The sheet can then be unlocked using the password in cell B3. Please remember this password."]
["Admin Password","opaADMIN702"]
["Unlocks VBA code *Must be changed manually*"]
["Unhides this sheet *Using password in cell B3 (automatically locks when user navigates away from this page)"]
[]
[]
["Tool Password","opaTOOL989"]
[]
["Locks and Unlocks all sheets"]
["User input cells will remain unlocked"]
["Individual sheets can also be unlocked manually using the password above"]
[]
["To change the password: \"Unlock All Sheets,\" modify the password in cell B8 and \"Lock All Sheets\""]
["**Do not change the password without unlocking first**"]

{"sheet":"BMG","index":8,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["Table 14: Behind-the-Meter as % of Portfolio"]
["Metric",2020]
["% of 2020 Target",{"$f":"$G$11/$G$22","v":0}]
["% of Total Incentives",{"$f":"SUM($B$12:$G$12)/SUM($B$23:$G$23)","v":0}]
["% of Total Budget",{"$f":"SUM($B$12:$G$14)/SUM($B$23:$G$26)","v":0}]
[]
["Table 15: Behind-the-Meter Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Number of Projects",{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$K:$K,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["Incremental (first year) savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),B$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),D$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),F$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$8,OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Annual savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G8,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$8-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,5,2000),\"TRUE\")/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":0}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["IESO Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["LDC Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"TRUE\")","v":0},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"TRUE\")","v":0}]
["TRC (ratio)",{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$X:$X,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$Y:$Y,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0}]
["PAC (ratio)",{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AF:$AF,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AG:$AG,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0}]
["Levelized Cost ($/kWh)",{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!B$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!C$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!D$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!E$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!F$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AT:$AT,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE)/SUMIFS('Program Design'!$AS:$AS,'Program Design'!$J:$J,BMG!G$8,'Program Design'!$R:$R,\"=\"&TRUE),0)","v":0}]
[]
["Table 16: Total Portfolio Summary"]
["Metric",2015,2016,2017,2018,2019,2020]
["Incremental (first year) savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),B$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":15978.464930945456},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),C$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":9130.8369904717147},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),D$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":14941.417714995168},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),E$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":14464.109205479494},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),F$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":10316.70638833663},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G20,(SUMIFS(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$20-MIN('Savings Results'!$G:$G),2000),OFFSET('Savings Results'!$A$1,6,6,2000),G$20)/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":16535.306388336634}]
["Annual savings (MWh)",{"$f":"IF(MIN('Savings Results'!$G:$G)<=B20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+B$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":15978.464930945456},{"$f":"IF(MIN('Savings Results'!$G:$G)<=C20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":25081.372306015874},{"$f":"IF(MIN('Savings Results'!$G:$G)<=D20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+D$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":40556.832982206732},{"$f":"IF(MIN('Savings Results'!$G:$G)<=E20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":55443.76592809557},{"$f":"IF(MIN('Savings Results'!$G:$G)<=F20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+F$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":64309.329601345089},{"$f":"IF(MIN('Savings Results'!$G:$G)<=G20,(SUM(OFFSET('Savings Results'!$A$1,6,16+MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$20-MIN('Savings Results'!$G:$G),2000))/(1/(1-SUM('CE Parameters'!$F$10:$F$11)))),0)/1000","v":79387.551539445587}]
["Incentive Costs ($)",{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!B$8)","v":1},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!C$8)","v":2180959.1269618934},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!D$8)","v":3385544.8860227223},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!E$8)","v":3222264.9524280149},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!F$8)","v":2151092.0952851577},{"$f":"SUMIFS('Program Design'!$U:$U,'Program Design'!$J:$J,BMG!G$8)","v":3151092.0952851581}]
["IESO Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!B$8)","v":0},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!C$8)","v":93326.314708482852},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!D$8)","v":69994.736031362147},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!E$8)","v":69994.736031362132},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!F$8)","v":69994.736031362132},{"$f":"SUMIFS('Program Design'!$V:$V,'Program Design'!$J:$J,BMG!G$8)","v":69994.736031362132}]
["LDC Variable Program Costs ($)",{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!B$8)","v":1},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!C$8)","v":64},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!D$8)","v":6064},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!E$8)","v":37565},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!F$8)","v":37564},{"$f":"SUMIFS('Program Design'!$W:$W,'Program Design'!$J:$J,BMG!G$8)","v":112565}]
["Fixed Program Costs ($)",{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(B20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(B20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(C20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(C20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(D20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(D20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(E20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(E20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(F20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(F20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(8,MATCH(G20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")):INDIRECT(ADDRESS(20000,MATCH(G20& \" Sub-Total\",Budget!7:7,0),1,,\"Budget Result\")))/2,0)","v":0}]
[]
["Table 17: Behind-the-Meter as % of Total Portfolio"]
["Metric",2015,2016,2017,2018,2019,2020]
["Incremental (first year) savings (%)",{"$f":"IFERROR(B10/B21,0)","v":0},0,0,0,0,0]
["Annual savings (kWh)",{"$f":"IFERROR(B11/B22,0)","v":0},0,0,0,0,0]
["Incentive Costs (%)",0,0,0,0,0,0]
["IESO Variable Program Costs (%)",0,0,0,0,0,0]
["LDC Variable Program Costs (%)",0,0,0,0,0,0]

{"sheet":"PROGRAM DESIGN >>","index":9,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,4,0,5],[8,1,8,14],[9,1,9,14],[4,1,4,14],[3,1,3,14],[5,1,5,14],[6,1,6,14],[7,1,7,14]]}
["Program Design Module"]
["INSTRUCTIONS:"]
[]
[1,"Begin with the \"Measure\" worksheet to quickly create any new measures needed. A measure is defined as the combination of the technology (measure), program, and assumptions. For a more step-by-step measure creation approach, please refer to the \"Custom Measure Input\" worksheet."]
[{"$f":"A4+1","v":2},"Next, move to the \"Program Design\" worksheet and select the measures to be included in your program(s), specify the participation, incentive levels, variable LDC admin costs and program years for each measure. If a measure does not appear, it has not been added in Step 1. Central Services Costs (IESO variable program costs) will be automatically populated, if applicable. "]
[{"$f":"A5+1","v":3},"Next, input any program-level budgets in the \"Budget Inputs\" worksheet (this worksheet will not populate until the measures have been selected). This worksheet will populate with only the programs and program years selected in step 2. If an additional program is added, the existing budgets will remain intact. "]
[{"$f":"A6+1","v":4},"Finally, if necessary, populate the \"External Input\" worksheet with any externally calculated cost-effectiveness results (i.e. behind the meter generation). Ensure that the assumptions align with the \"CE Parameters\" worksheet (i.e., inflation rate, base year, etc.)."]
[{"$f":"A7+1","v":5},"To calculate Cost Effectiveness, activate the \"CE Results\" worksheet and click the appropriate buttons. This will populate both the \"CE Results\" cost effectiveness and \"Summary CE Results.\""]
[{"$f":"A8+1","v":6},"To view measure level savings for the life of a measure, activate the \"Measure Savings Results\" worksheet and click the appropriate buttons."]
[7,"Summary results from various perspectives can be found in the \"SUMMARIES>>>\" section. "]

{"sheet":"Measures","index":10,"n_rows":684,"n_cols":35,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,23,3,30],[1,1,1,6],[0,2,0,6]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Defined Inputs Module: \nFormatted Measure List","This tab contains all measures available for use in the \"Program Design\" worksheet. To add custom measures, select the rows of measures you wish to modify and click \"Add Custom Measure,\" the selected measures will be copied to the bottom of the sheet and the user can modify the fields of this sheet. Before moving on to program design click \"Validate Custom Measure\" to ensure no errors will occur when cost effectiveness is run. "]
[null,"Users can add measures to this worksheet through the \"Custom Measure Input\" worksheet."]
[null,"Click here to return to \"Custom Measure Input\" tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DUAL BASELINE"]
["Look Up Value","SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","ASSUMED ANNUAL OPERATING HOURS","BASE CASE KW","BASE CASE KWH","CONSERVATION CASE KW","CONSERVATION CASE KWH","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","END USE LOAD PROFILE","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","EARLY REPLACEMENT","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Weather Sensitive Peak Demand","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","IESO Variable Program Costs"]
[{"$f":"CONCATENATE(TRIM(LEFT(B6,1)),TRIM(LEFT(C6,20)),TRIM(LEFT(D6,10)),TRIM(RIGHT(D6,10)),TRIM(LEFT(F6,20)),TRIM(RIGHT(F6,20)),TRIM(LEFT(G6,105)),TRIM(LEFT(H6,20)),TRIM(RIGHT(H6,20)),TRIM(LEFT(R6,1)),TRIM(RIGHT(R6,25)),TRIM(LEFT(X6,1)),TRIM(LEFT(AF6,1)),TRIM(LEFT(AG6,1)))","v":"CBusinessRetrofit Oworks Inc.Custom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},"CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Custom Lighting","Custom Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",73,null,null,null,null,0,64756.522111523896,0,10,"CUSTOM-Business-Commercial-Custom Lighting",32260.271666666667,0.71147541997000729,0.70752506270652715,-45.887937574817073,0,"yes",8,0,78959.372977156614,0,0,0,32260.271666666667,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Custom Non-LightingCustom Non-LightingCustom Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Custom Non-LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Custom Non-Lighting","Custom Non-Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",149,null,null,null,null,0.92092923565606166,7891.3954432522432,0.92092923565606166,15,"CUSTOM-Business-Commercial-Custom Non-Lighting",985.50555012257632,0.71147541997000729,0.70752506270652715,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Engineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Engineered Lighting","Engineered Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",225,null,null,null,null,2.9297855522390326,15622.144939349881,2.9297855522390326,9,"CUSTOM-Business-Commercial-Engineered Lighting",6926.5930447681922,0.74908956935498605,0.74513921209150591,-8.2994371145377137,0,"yes",6,3.1951098189484552,17036.901779588115,3.1951098189484552,0,0,6926.5930447681922,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Engineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL15 Compressed Air","Engineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",301,null,null,null,null,0,0,0,15,"CUSTOM-Business-Commercial-Engineered Compressed Air",0,0.74908956935498605,0.74513921209150591,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Engineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL15 VSD","Engineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",377,null,null,null,null,0,0,0,15,"CUSTOM-Business-Commercial-VFD",0,0.74908956935498605,0.74513921209150591,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Engineered Non-Lightd Non-Lighting EUL20Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cess-Commercial-Unitary ACnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL20","Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",453,null,null,null,null,1.0810864226295649,1095.5080257824661,1.0810864226295649,20,"CUSTOM-Business-Commercial-Unitary AC",9474.6991552189102,0.74908956935498605,0.74513921209150591,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinting EUL10 ExitSignsPrescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL10 ExitSigns","Prescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",550,null,null,null,null,2.368710375294605E-2,251.52396486024045,2.368710375294605E-2,10,"CUSTOM-Business-Commercial-Prescriptive Lighting",60,0.79365397793188486,0.78970362066840472,-0.15045348216376314,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL10","Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",605,null,null,null,null,0,0,0,10,"CUSTOM-Business-Commercial-Prescriptive Lighting",0,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive LightinFluorescent BaselinePrescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 Fluorescent Baseline","Prescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",681,null,null,null,null,5.3992789178418628E-3,17.099068467463201,5.3992789178418628E-3,12,"CUSTOM-Business-Commercial-Prescriptive Lighting",23.24289656846452,0.79365397793188486,0.78970362066840472,-6.1467880935331745E-2,0,"yes",2,3.0262771594240841E-2,95.839687369208903,3.0262771594240841E-2,0,0,23.24289656846452,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightine Lighting EUL12 LEDPrescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 LED","Prescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",757,null,null,null,null,3.9466333657154247E-2,280.63189316257473,3.9466333657154247E-2,12,"CUSTOM-Business-Commercial-Prescriptive Lighting",118.65307369504329,0.79365397793188486,0.78970362066840472,-0.17977443120243691,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive LightinMetalHalide BaselinePrescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 MetalHalide Baseline","Prescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",833,null,null,null,null,0.1710142034784263,1002.5007119745987,0.1710142034784263,12,"CUSTOM-Business-Commercial-Prescriptive Lighting",165.91708107042979,0.79365397793188486,0.78970362066840472,-0.65503484819971758,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL13","Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",909,null,null,null,null,0,0,0,13,"CUSTOM-Business-Commercial-Prescriptive Lighting",0,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL20Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL20","Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",985,null,null,null,null,3.9856334585790375E-2,125.93624906002323,3.9856334585790375E-2,20,"CUSTOM-Business-Commercial-Prescriptive Lighting",47.234501769081845,0.79365397793188486,0.78970362066840472,-8.2106621051606474E-2,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL3Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL3","Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1061,null,null,null,null,5.1449875477230657E-2,163.70053099988687,5.1449875477230657E-2,3,"CUSTOM-Business-Commercial-Prescriptive Lighting",32.956389441002173,0.79365397793188486,0.78970362066840472,-0.10958703015008291,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL5","Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1137,null,null,null,null,0,0,0,5,"CUSTOM-Business-Commercial-Prescriptive Lighting",0,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL8Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL8","Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1213,null,null,null,null,9.2855993766985528E-2,295.02160418063568,9.2855993766985528E-2,8,"CUSTOM-Business-Commercial-Prescriptive Lighting",154.73637715698055,0.79365397793188486,0.78970362066840472,-0.19496369463425095,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Oworks Inc.Prescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Prescriptive Non-Lighting","Prescriptive Non-Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1289,null,null,null,null,1.6185802532588087,5753.4194166583202,1.6185802532588087,15,"CUSTOM-Business-Commercial-Custom Lighting",4655.1000000000004,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Ceiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","Ceiling fan","Ceiling fan Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1379,null,null,null,null,1.4798554099103342E-3,23.573097797460044,1.4798554099103342E-3,10,"PSP-Consumer-Residential-Lighting",45,1.6653984799677144,1.6653984799677144,0,0,"yes",1,2.1362049504973462E-3,34.02830295193732,2.1362049504973462E-3,0,0,45,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.CFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","CFL - specialty","CFL - specialty Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1455,null,null,null,null,6.0192230600227318E-4,9.5882160451905172,6.0192230600227318E-4,10,"PSP-Consumer-Residential-Lighting",-2.5155257676854852,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.CFL - standardCFL - standardCFL - standard Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","CFL - standard","CFL - standard Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1531,null,null,null,null,4.8170491896708153E-4,7.6732342148322479,4.8170491896708153E-4,11,"PSP-Consumer-Residential-Lighting",-4.2371519564715916,1.6653984799677144,1.6653984799677144,0,0,"yes",1,5.7514423735189094E-4,9.1616594864245453,5.7514423735189094E-4,0,0,-4.2371519564715916,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Indoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","Indoor fixtures","Indoor fixtures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1607,null,null,null,null,8.4471431880221552E-4,13.455728927764628,8.4471431880221552E-4,16,"PSP-Consumer-Residential-Lighting",8.4361153069153048,1.6653984799677144,1.6653984799677144,0,0,"yes",1,1.007483038218397E-3,16.048524761377497,1.007483038218397E-3,0,0,8.4361153069153048,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Indoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting Controls","Indoor timer/Dimmer switch","Indoor timer/Dimmer switch Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1683,null,null,null,null,7.6820405425393704E-4,12.236972056905611,7.6820405425393704E-4,10,"PSP-Consumer-Residential-Lighting",27.805167845503092,1.6653984799677144,1.6653984799677144,0,0,"yes",1,8.0571148280035587E-4,12.834440076642451,8.0571148280035587E-4,0,0,27.805167845503092,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.LED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","LED - general purpose","LED - general purpose Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1759,null,null,null,null,6.2684461059080458E-4,9.9852115350668775,6.2684461059080458E-4,20,"PSP-Consumer-Residential-Lighting",-2.5968457394313131,1.6653984799677144,1.6653984799677144,0,0,"yes",1,6.3713866559213348E-4,10.149188882889975,6.3713866559213348E-4,0,0,-2.5968457394313131,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.LED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","LED - specialty","LED - specialty Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1835,null,null,null,null,1.3252063658303428E-3,21.109642911281515,1.3252063658303428E-3,16,"PSP-Consumer-Residential-Lighting",-16.077879192031425,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Outdoor timerOutdoor timerOutdoor timer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Holiday_Lighting_TimernnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting Controls","Outdoor timer","Outdoor timer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1911,null,null,null,null,4.4469129372286413E-2,114.47372191896464,4.4469129372286413E-2,10,"PSP-Consumer-Residential-Holiday_Lighting_Timer",24.122963221530995,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Pipe wrapPipe wrapPipe wrap Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaternnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Water Heating - Residential","Pipe wrap","Pipe wrap Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1987,null,null,null,null,4.2562841224258674E-4,4.6898227512178519,4.2562841224258674E-4,15,"PSP-Consumer-Residential-Domestic_Hot_Water",0.7,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Power barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Miscellaneous       ","Power bars","Power bars Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",2063,null,null,null,null,4.471319718614408E-4,10.020587306059538,4.471319718614408E-4,10,"PSP-Consumer-Residential-Power_Bar",33.02466101694916,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Programmable thermosgrammable thermostatProgrammable thermostat Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomnyD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","HVAC Controls","Programmable thermostat","Programmable thermostat Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",2139,null,null,null,null,7.6627711242542221E-6,63.15,7.6627711242542221E-6,11,"PSP-Consumer-Residential-Space_Heating_Room",29.270745614035071,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"yes","Dx",false,0]
["CConsumerCoupons Osworks Inc.Umbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kit Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pr-Residential-ClotheslinennD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Miscellaneous       ","Umbrella stand/clothesline kit","Umbrella stand/clothesline kit Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",2215,null,null,null,null,7.4948321706100537E-2,295.52720344302327,7.4948321706100537E-2,10,"PSP-Consumer-Residential-Clothesline",76.752209302325525,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.Water heater blanketWater heater blanketWater heater blanket Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ptial-Water_Heater_BlanketnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Water Heating - Residential","Water heater blanket","Water heater blanket Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",2291,null,null,null,null,8.63864025837781E-3,75.67448866338988,8.63864025837781E-3,7,"PSP-Consumer-Residential-Water_Heater_Blanket",44.492439024390244,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Osworks Inc.WeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Thermal Envelope","Weatherstrip","Weatherstrip Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",2367,null,null,null,null,6.1721979754671629E-4,39.600036160240585,6.1721979754671629E-4,13,"PSP-Consumer-Residential-Weatherstripping",14.17981145603744,1.6653984799677144,1.6653984799677144,0,0,"no",0,0,0,0,0,0,0,"yes","Dx",false,0]
["CBusinessSmall Busiworks Inc.CFL EUL - 12 HOCFL EUL - 12 HOSBL CFL EUL - 12 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 12 HO","SBL CFL EUL - 12 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3284,null,null,null,null,0,0,0,12,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.CFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 12 Std","SBL CFL EUL - 12 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3285,null,null,null,null,0,0,0,12,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 HO","SBL CFL EUL - 3 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3286,null,null,null,null,0,0,0,3,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 PARCFL EUL - 3 PARSBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 PAR","SBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3287,null,null,null,null,0,0,0,3,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 StdCFL EUL - 3 StdSBL CFL EUL - 3 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 Std","SBL CFL EUL - 3 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3288,null,null,null,null,0,0,0,3,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.Contractor EUL - 1Contractor EUL - 1SBL Contractor EUL - 1 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","Contractor EUL - 1","SBL Contractor EUL - 1 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3289,null,null,null,null,0,0,0,1,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B43,1)),TRIM(LEFT(C43,20)),TRIM(LEFT(D43,10)),TRIM(RIGHT(D43,10)),TRIM(LEFT(F43,20)),TRIM(RIGHT(F43,20)),TRIM(LEFT(G43,105)),TRIM(LEFT(H43,20)),TRIM(RIGHT(H43,20)),TRIM(LEFT(R43,1)),TRIM(RIGHT(R43,25)),TRIM(LEFT(X43,1)),TRIM(LEFT(AF43,1)),TRIM(LEFT(AG43,1)))","v":"CBusinessSmall Busiworks Inc.exit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},"CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","exit EUL - 10","SBL exit EUL - 10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3290,null,null,null,null,0,0,0,10,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.HW EUL - 15HW EUL - 15SBL HW EUL - 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 15","SBL HW EUL - 15 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3291,null,null,null,null,0,0,0,15,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.HW EUL - 5HW EUL - 5SBL HW EUL - 5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 5","SBL HW EUL - 5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3292,null,null,null,null,0,0,0,5,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.HW EUL - 7HW EUL - 7SBL HW EUL - 7 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 7","SBL HW EUL - 7 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3293,null,null,null,null,0,0,0,7,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.LED EUL - 11 HOLED EUL - 11 HOSBL LED EUL - 11 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 HO","SBL LED EUL - 11 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3294,null,null,null,null,0,0,0,11,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.LED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 PAR","SBL LED EUL - 11 PAR Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3295,null,null,null,null,0,0,0,11,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.LED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 Std","SBL LED EUL - 11 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3296,null,null,null,null,0,0,0,11,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.MH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","MH EUL - 12","SBL MH EUL - 12 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3297,null,null,null,null,0,0,0,12,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 StdT8/T5 EUL - 12 StdSBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","T8/T5 EUL - 12 Std","SBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3298,null,null,null,null,0,0,0,12,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 T12 BT5 EUL - 12 T12 BaseSBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","T8/T5 EUL - 12 T12 Base","SBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3299,null,null,null,null,0,0,0,12,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"Yes",2,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® ROOM AIROOM AIR CONDITIONERHAP Air Conditioner Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psumer-Residential-AC_RoomNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","HAP Air Conditioner Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4460,null,null,null,null,0,0,0,9,"PSP-Consumer-Residential-AC_Room",0,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","HAP CFL A-type Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4461,null,null,null,null,8.9503937615140541E-4,17.230089075668864,8.9503937615140541E-4,8,"PSP-Consumer-Residential-Lighting",2.3864097363083165,1,1,0,0,"Yes",2,1.9250977918496843E-3,37.059382320775661,1.9250977918496843E-3,0,0,2.3864097363083165,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type High Output Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","HAP CFL A-type High Output Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4462,null,null,null,null,1.5633557467409328E-3,30.095613099314772,1.5633557467409328E-3,8,"PSP-Consumer-Residential-Lighting",5,1,1,0,0,"Yes",1,2.4147334118378842E-3,46.485185890773515,2.4147334118378842E-3,0,0,5,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR30HAP CFL PAR 30 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Outdoor Solar LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR30","HAP CFL PAR 30 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4463,null,null,null,null,0,0,0,7,"PSP-Consumer-Residential-Outdoor Solar Lighting",0,1,1,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR38HAP CFL PAR 38 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR38","HAP CFL PAR 38 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4464,null,null,null,null,0,0,0,4,"PSP-Consumer-Residential-Lighting",0,1,1,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TRI-LIGHT","HAP CFL Three-way Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4465,null,null,null,null,3.0029131556323779E-3,57.808027821661206,3.0029131556323779E-3,6,"PSP-Consumer-Residential-Lighting",8,1,1,0,0,"Yes",1,3.7863708328678843E-3,72.890096751219275,3.7863708328678843E-3,0,0,8,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.Comprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Thermal Envelope","Comprehensive Draft-Proofing","HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4466,null,null,null,null,0,0,0,20,"PSP-Consumer-Residential-Furnace_ECM_1",0,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERHAP Dehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","HAP Dehumidifier Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4467,null,null,null,null,7.8851106139657734E-2,262.15271449645201,7.8851106139657734E-2,12,"PSP-Consumer-Residential-Dehumidifiers",231.25,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.ENERGY STAR® FREEZERHAP Freezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Household Appliances","ENERGY STAR® FREEZER                                                                                ","HAP Freezer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4468,null,null,null,null,7.51478180100318E-2,554.01748438555569,7.51478180100318E-2,21,"PSP-Consumer-Residential-Refrigerators",533.33333333333337,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assisworks Inc.Attic InsulationAttic InsulationHAP Insulation Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Thermal Envelope","Attic Insulation","HAP Insulation Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4469,null,null,null,null,0,0,0,20,"PSP-Consumer-Residential-Furnace_ECM_1",0,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfoworks Inc.Appliances - Clothesces - Clothes WasherHPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psidential-Clothes_WashersNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Multi-Residential In Suite Appliance","Appliances - Clothes Washer","HPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6032,null,null,null,null,0,0,0,14,"PSP-Consumer-Residential-Clothes_Washers",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfoworks Inc.Lighting - High BayLighting - High BayHPNC Lighting - High Bay Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Lighting","Lighting - High Bay","HPNC Lighting - High Bay Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6041,null,null,null,null,0,0,0,10,"PSP-Business-Commercial-Lighting_Interior_General",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfoworks Inc.LightingLightingHPNC Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Lighting","Lighting","HPNC Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6046,null,null,null,null,0,0,0,14,"PSP-Business-Commercial-Lighting_Interior_General",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerRNC Oshawaworks Inc.Lighting ControlsLighting ControlsOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingNND","CUSTOM - Archetype","Consumer","RNC Oshawa PUC Networks Inc.","Lighting","Lighting Controls","Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6945,null,null,null,null,0,0,0,10,"PSP-Consumer-Residential-Lighting",16.530804979253112,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessPSU Oshawaworks Inc.PSU EUL 20PSU EUL 20PSU EUL 20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","PSU Oshawa PUC Networks Inc.","Process","PSU EUL 20","PSU EUL 20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",8049,null,null,null,null,0,0,0,20,"PSP-Industrial-Miscellaneous_Industrial-Process_Specific",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",true,0]
["CBusinessEnergy Manworks Inc.Energy Manager EUL02Energy Manager EUL02Energy Manager EUL02 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc.","Miscellaneous       ","Energy Manager EUL02","Energy Manager EUL02 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9120,null,null,null,null,0,0,0,2,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",0,0.75,0.81000000000000039,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy Manworks Inc.Energy Manager EUL13Energy Manager EUL13Energy Manager EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc.","Miscellaneous       ","Energy Manager EUL13","Energy Manager EUL13 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9131,null,null,null,null,0,0,0,13,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",0,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Saworks Inc.Enabled Savings EUL0ngs EUL05 IndustrialEnabled Savings EUL05 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc.","Miscellaneous       ","Enabled Savings EUL05 Industrial","Enabled Savings EUL05 Industrial Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",10478,null,null,null,null,0,0,0,5,"PSP-Industrial-Miscellaneous_Industrial-Other",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessRetrofit Os Inc. CFFEngineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Engineered Lighting","Engineered Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",225,null,null,null,null,0,0,0,9,"CUSTOM-Business-Commercial-Engineered Lighting",0,0.74908956935498605,0.74513921209150591,0,0,"yes",6,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Os Inc. CFFPrescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Prescriptive Lighting EUL10","Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",605,null,null,null,null,0,0,0,10,"CUSTOM-Business-Commercial-Prescriptive Lighting",0,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting Controls","Indoor timer/Dimmer switch","Indoor timer/Dimmer switch Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1683,null,null,null,null,7.6820405425393704E-4,12.236972056905611,7.6820405425393704E-4,10,"PSP-Consumer-Residential-Lighting",27.805167845503092,1.6653984799677144,1.6653984799677144,0,0,"yes",1,8.0571148280035587E-4,12.834440076642451,8.0571148280035587E-4,0,0,27.805167845503092,"no","Dx",false,0]
["CConsumerCoupons Oss Inc. CFFLED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","LED - general purpose","LED - general purpose Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",1759,null,null,null,null,6.2684461059080458E-4,9.9852115350668775,6.2684461059080458E-4,20,"PSP-Consumer-Residential-Lighting",-2.5968457394313131,1.6653984799677144,1.6653984799677144,0,0,"yes",1,6.3713866559213348E-4,10.149188882889975,6.3713866559213348E-4,0,0,-2.5968457394313131,"no","Dx",false,0]
["CBusinessSmall Busis Inc. CFFexit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","exit EUL - 10","SBL exit EUL - 10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3290,null,null,null,null,0,0,0,10,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessSmall Busis Inc. CFFLED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","LED EUL - 11 PAR","SBL LED EUL - 11 PAR Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",3295,null,null,null,null,0,0,0,11,"PSP-Business-Commercial-Lighting_Small Business",0,0,0,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assiss Inc. CFFENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TRI-LIGHT","HAP CFL Three-way Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4465,null,null,null,null,0,0,0,6,"PSP-Consumer-Residential-Lighting",0,1,1,0,0,"Yes",1,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfos Inc. CFFHVAC - ThermostatHVAC - ThermostatHPNC HVAC - Thermostat Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psumer-Residential-AC_RoomNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","HVAC Controls","HVAC - Thermostat","HPNC HVAC - Thermostat Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6036,null,null,null,null,0,0,0,11,"PSP-Consumer-Residential-AC_Room",0,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfos Inc. CFFLinear FluorescentLinear FluorescentHPNC Linear Fluorescent Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Lighting","Linear Fluorescent","HPNC Linear Fluorescent Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6047,null,null,null,null,0,0,0,15,"PSP-Business-Commercial-Lighting_Interior_General",0,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh Perfos Inc. CFFUnknownUnknownHPNC Unknown Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Unknown","HPNC Unknown Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6052,null,null,null,null,0,0,0,14,"PSP-Business-Commercial-Miscellaneous_Equipment",0,0.52198575400723746,0.52168408266716937,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerAppliances Inc. CFFDehumidifierDehumidifierDehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND","CUSTOM - Archetype","Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF","Household Appliances","Dehumidifier","Dehumidifier Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",7719,null,null,null,null,0.46184647995319622,823.50080422112387,0.46184647995319622,4,"PSP-Consumer-Residential-Dehumidifiers",40,0.38322222222222019,0.38322222222221652,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy Mans Inc. CFFEnergy Manager EUL01Energy Manager EUL01Energy Manager EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Energy Manager EUL01","Energy Manager EUL01 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9119,null,null,null,null,0,0,0,1,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",0,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy Mans Inc. CFFEnergy Manager EUL08Energy Manager EUL08Energy Manager EUL08 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Energy Manager EUL08","Energy Manager EUL08 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9126,null,null,null,null,0,0,0,8,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",0,0.75,0.81000000000000094,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0UL02 Non-residentialEnabled Savings EUL02 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Enabled Savings EUL02 Non-residential","Enabled Savings EUL02 Non-residential Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",10469,null,null,null,null,0,0,0,2,"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment",0,0.9,0.9,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Sas Inc. CFFEnabled Savings EUL2ngs EUL20 IndustrialEnabled Savings EUL20 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Enabled Savings EUL20 Industrial","Enabled Savings EUL20 Industrial Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",10484,null,null,null,null,0,0,0,20,"PSP-Industrial-Miscellaneous_Industrial-Other",0,0.75,0.75,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessRetrofit PProvincialCustom Non-LightingCustom Non-LightingCustom Non-Lighting ProvincialProvincialProvincialCrcial-Custom Non-LightingnnD","CUSTOM - Archetype","Business","Retrofit Provincial","Non-Lighting","Custom Non-Lighting","Custom Non-Lighting Provincial","Provincial",2,null,null,null,null,19.316969235553763,115660.30244555457,19.316969235553763,15,"CUSTOM-Business-Commercial-Custom Non-Lighting",103391.76286375175,0.72031811244118471,0.7276408696808303,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit PProvincialPrescriptive Lightinptive Lighting EUL20Prescriptive Lighting EUL20 ProvincialProvincialProvincialCial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Provincial","Lighting","Prescriptive Lighting EUL20","Prescriptive Lighting EUL20 Provincial","Provincial",13,null,null,null,null,3.7899894683280054E-2,121.7170110752525,3.7899894683280054E-2,20,"CUSTOM-Business-Commercial-Prescriptive Lighting",39.95805091626714,0.8126611838030543,0.80875880427510072,-8.74033057302087E-2,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons PrProvincialCeiling fanCeiling fanCeiling fanProvincialProvincialPumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Provincial","Lighting","Ceiling fan","Ceiling fan","Provincial",1310,null,null,null,null,1.4798554099103342E-3,23.573097797460051,1.4798554099103342E-3,10,"PSP-Consumer-Residential-Lighting",45.000000000000036,1.6387052012497285,1.6387052012497281,0,0,"yes",1,2.1362049504973462E-3,34.028302951937327,2.1362049504973462E-3,0,0,45.000000000000036,"no","Dx",false,0]
["CBusinessSmall BusiProvincialCFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std ProvincialProvincialProvincialPl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Provincial","Lighting","CFL EUL - 12 Std","SBL CFL EUL - 12 Std Provincial","Provincial",2389,null,null,null,null,1.8017999906545061E-2,69.30748627454912,1.8017999906545061E-2,12,"PSP-Business-Commercial-Lighting_Small Business",33,0.88583402113569532,0.86959567922497916,-1.5915679480246456E-2,0,"Yes",1,2.9298212025458313E-2,112.69760452633091,2.9298212025458313E-2,-2.5879728846713589E-2,0,33,"No","Dx",false,0]
["CBusinessSmall BusiProvincialLED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std ProvincialProvincialProvincialPl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Provincial","Lighting","LED EUL - 11 Std","SBL LED EUL - 11 Std Provincial","Provincial",2400,null,null,null,null,1.7734118667647319E-2,77.26479317033079,1.7734118667647319E-2,11,"PSP-Business-Commercial-Lighting_Small Business",45.586546675168741,0.88583402113569532,0.86959567922497916,-5.5995366456756852E-3,0,"Yes",1,3.6585965073124171E-2,159.39935202243845,3.6585965073124171E-2,-1.1749944288608588E-2,0,45.586546675168741,"No","Dx",false,0]
["CConsumerHome AssisProvincialENERGY STAR® FREEZERHAP Freezer ProvincialProvincialProvincialPResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Provincial","Household Appliances","ENERGY STAR® FREEZER                                                                                ","HAP Freezer Provincial","Provincial",3628,null,null,null,null,7.0323493961719857E-2,518.45080074847942,7.0323493961719857E-2,21,"PSP-Consumer-Residential-Refrigerators",521.39865771812083,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome AssisProvincialPROGRAMMABLE THERMOSGRAMMABLE THERMOSTATHAP PROGRAMMABLE THERMOSTAT ProvincialProvincialProvincialPential-Space_Heating_RoomNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Provincial","Controls for Space Cooling and Heating - Residential      ","PROGRAMMABLE THERMOSTAT","HAP PROGRAMMABLE THERMOSTAT Provincial","Provincial",3631,null,null,null,null,8.3096496594615781E-4,117.77826175869072,8.3096496594615781E-4,11,"PSP-Consumer-Residential-Space_Heating_Room",85,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerAboriginalProvincialHOT WATER PIPE WRAPHOT WATER PIPE WRAPACP Water Heating ProvincialProvincialProvincialPential-Domestic_Hot_WaterYND","CUSTOM - Archetype","Consumer","Aboriginal Conservation Program (ACP) Provincial","Water Heating - Residential","HOT WATER PIPE WRAP","ACP Water Heating Provincial","Provincial",4786,null,null,null,null,2.3647255073643101E-3,19.500221527374542,2.3647255073643101E-3,15,"PSP-Consumer-Residential-Domestic_Hot_Water",0.88803089570201343,1,1,0,0,"Yes",0,0,0,0,0,0,0.88803089570201343,"No","Dx",false,0]
["CBusinessHigh PerfoProvincialCustomCustomHPNC Custom ProvincialProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Provincial","Miscellaneous       ","Custom","HPNC Custom Provincial","Provincial",4803,null,null,null,null,168.80294117647057,731753.23889999953,168.80294117647057,15,"PSP-Business-Commercial-Miscellaneous_Equipment",233084.14764705882,0.56000000000000016,0.56000000000000039,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessHigh PerfoProvincialLightingLightingHPNC Lighting ProvincialProvincialProvincialPLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Provincial","Lighting","Lighting","HPNC Lighting Provincial","Provincial",4814,null,null,null,null,0.46447315325242361,3545.3775301647693,0.46447315325242361,14,"PSP-Business-Commercial-Lighting_Interior_General",992.50270531400975,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerRNC ProvinProvincialLighting ControlsLighting ControlsProvincialProvincialProvincialPumer-Residential-LightingNND","CUSTOM - Archetype","Consumer","RNC Provincial","Lighting","Lighting Controls","Provincial","Provincial",6497,null,null,null,null,2.3526364812020621E-3,36.454365145228216,2.3526364812020621E-3,10,"PSP-Consumer-Residential-Lighting",16.530804979253112,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessAudit FundProvincialAudit ReportAudit ReportAudit Report ProvincialProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Audit Funding Provincial","Miscellaneous       ","Audit Report","Audit Report Provincial","Provincial",7417,null,null,null,null,17.686641341123796,82967.85104895776,17.686641341123796,4,"PSP-Business-Commercial-Miscellaneous_Equipment",21393.41974417464,0.8914961481691166,0.89148004796535407,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy ManProvincialEnergy Manager EUL02Energy Manager EUL02Energy Manager EUL02ProvincialProvincialCIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Provincial","Miscellaneous       ","Energy Manager EUL02","Energy Manager EUL02","Provincial",8112,null,null,null,null,0,329600.65357536305,61.620778470588235,2,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",9682.7188235294143,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy ManProvincialEnergy Manager EUL18Energy Manager EUL18Energy Manager EUL18ProvincialProvincialCIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Provincial","Miscellaneous       ","Energy Manager EUL18","Energy Manager EUL18","Provincial",8127,null,null,null,null,0,67450,14.3,18,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",39458.584999999999,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessM&T ProvinProvincialM&T EUL01M&T EUL01M&T EUL01ProvincialProvincialPllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","M&T Provincial","Miscellaneous       ","M&T EUL01","M&T EUL01","Provincial",9496,null,null,null,null,0,684500,0,1,"PSP-Industrial-Miscellaneous_Industrial-Other",65613,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled SaProvincialEnabled Savings EUL0nabled Savings EUL05Enabled Savings EUL05 IndustrialProvincialProvincialPllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Provincial","Miscellaneous       ","Enabled Savings EUL05","Enabled Savings EUL05 Industrial","Provincial",9582,null,null,null,null,0,0,0,5,"PSP-Industrial-Miscellaneous_Industrial-Other",0,0.75,0.75,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessRetrofit Pincial CFFCustom LightingCustom LightingCustom Lighting ProvincialProvincialProvincialCommercial-Custom LightingynD","CUSTOM - Archetype","Business","Retrofit Provincial CFF","Lighting","Custom Lighting","Custom Lighting Provincial","Provincial",1,null,null,null,null,0.55936785172169956,18706.040350583069,0.55936785172169956,10,"CUSTOM-Business-Commercial-Custom Lighting",6943.7519999999995,0.66430758270209411,0.64783055557985791,-12.097751713376573,0,"yes",8,0.68205229983567339,22808.77923653321,0.68205229983567339,0,0,6943.7519999999995,"no","Dx",false,0]
["CBusinessRetrofit Pincial CFFPrescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 ProvincialProvincialProvincialCial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Provincial CFF","Lighting","Prescriptive Lighting EUL13","Prescriptive Lighting EUL13 Provincial","Provincial",12,null,null,null,null,3.4751856320515181E-2,110.23948414905377,3.4751856320515181E-2,13,"CUSTOM-Business-Commercial-Prescriptive Lighting",56.140374301624412,0.8378719276869,0.83404477237270669,-0.10703264099033402,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Princial CFFUmbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kitProvincialProvincialPr-Residential-ClotheslinennD","CUSTOM - Archetype","Consumer","Coupons Provincial CFF","Miscellaneous       ","Umbrella stand/clothesline kit","Umbrella stand/clothesline kit","Provincial",1319,null,null,null,null,7.4948321706100537E-2,295.52720344302338,7.4948321706100537E-2,10,"PSP-Consumer-Residential-Clothesline",76.752209302325596,1.6401311120564293,1.640131112056429,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessSmall Busiincial CFFCFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std ProvincialProvincialProvincialPl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Provincial CFF","Lighting","CFL EUL - 12 Std","SBL CFL EUL - 12 Std Provincial","Provincial",2389,null,null,null,null,1.8017999906545061E-2,69.30748627454912,1.8017999906545061E-2,12,"PSP-Business-Commercial-Lighting_Small Business",33,0.88583402113569532,0.86959567922497916,-1.5915679480246456E-2,0,"Yes",1,2.9298212025458313E-2,112.69760452633091,2.9298212025458313E-2,-2.5879728846713589E-2,0,33,"No","Dx",false,0]
["CBusinessSmall Busiincial CFFLED EUL - 11 HOLED EUL - 11 HOSBL LED EUL - 11 HO ProvincialProvincialProvincialPl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Provincial CFF","Lighting","LED EUL - 11 HO","SBL LED EUL - 11 HO Provincial","Provincial",2398,null,null,null,null,3.0676678241680754E-2,124.53513226268093,3.0676678241680754E-2,11,"PSP-Business-Commercial-Lighting_Small Business",54.488410055501141,0.88583402113569532,0.86959567922497916,-1.1166749508860978E-2,0,"No",0,0,0,0,0,0,54.488410055501141,"No","Dx",false,0]
["CConsumerHome Assisincial CFFAttic InsulationAttic InsulationHAP Insulation ProvincialProvincialProvincialPResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Provincial CFF","Thermal Envelope","Attic Insulation","HAP Insulation Provincial","Provincial",3629,null,null,null,null,1.6161802340441231E-3,4.0898467126545786,1.6161802340441231E-3,20,"PSP-Consumer-Residential-Furnace_ECM_1",2.3460682492581602,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerAboriginalincial CFFENERGY STAR® FREEZERACP Freezer ProvincialProvincialProvincialPResidential-RefrigeratorsYND","CUSTOM - Archetype","Consumer","Aboriginal Conservation Program (ACP) Provincial CFF","Household Appliances","ENERGY STAR® FREEZER                                                                                ","ACP Freezer Provincial","Provincial",4780,null,null,null,null,7.2231123166764444E-2,532.51452075045529,7.2231123166764444E-2,21,"PSP-Consumer-Residential-Refrigerators",528.0674846625767,1,1,0,0,"Yes",0,0,0,0,0,0,528.0674846625767,"No","Dx",false,0]
["CConsumerAboriginalincial CFFEFFICIENT AERATORSEFFICIENT AERATORSACP Water Conservation ProvincialProvincialProvincialPential-Domestic_Hot_WaterYND","CUSTOM - Archetype","Consumer","Aboriginal Conservation Program (ACP) Provincial CFF","Miscellaneous       ","EFFICIENT AERATORS","ACP Water Conservation Provincial","Provincial",4785,null,null,null,null,1.1433333913491982E-2,94.282628682414796,1.1433333913491982E-2,10,"PSP-Consumer-Residential-Domestic_Hot_Water",13.860927152317881,1,1,0,0,"Yes",0,0,0,0,0,0,13.860927152317881,"No","Dx",false,0]
["CBusinessHigh Perfoincial CFFMETAL HALIDEMETAL HALIDEHPNC METAL HALIDE ProvincialProvincialProvincialPLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Provincial CFF","Lighting","METAL HALIDE","HPNC METAL HALIDE Provincial","Provincial",4807,null,null,null,null,5.6979999999999989E-2,275.35399999999998,5.6979999999999989E-2,4,"PSP-Business-Commercial-Lighting_Interior_General",64.100000000000009,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerRNC Provinincial CFFAll Off SwitchAll Off SwitchProvincialProvincialProvincialPumer-Residential-LightingNND","CUSTOM - Archetype","Consumer","RNC Provincial CFF","Lighting","All Off Switch","Provincial","Provincial",6494,null,null,null,null,1.52E-2,227.3,1.52E-2,13,"PSP-Consumer-Residential-Lighting",500,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerRNC Provinincial CFFNEW HOME CONSTRUCTIO- EnerGuide 85 HomesProvincialProvincialProvincialPSealing - Gas Fired, PSCNND","CUSTOM - Archetype","Consumer","RNC Provincial CFF","New Home","NEW HOME CONSTRUCTION - EnerGuide 85 Homes","Provincial","Provincial",6499,null,null,null,null,1.3316952000000002,3275.488875581395,1.3316952000000002,23,"PSP-Consumer-Residential-Duct Sealing - Gas Fired, PSC",4415,0.49000000000000016,0.48999999999999966,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEBCx Proviincial CFFEBCx MeasuresEBCx MeasuresEBCx Measures ProvincialProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","EBCx Provincial CFF","Miscellaneous       ","EBCx Measures","EBCx Measures Provincial","Provincial",7802,null,null,null,null,43.144023569023517,90847.549532143647,43.144023569023517,3,"PSP-Business-Commercial-Miscellaneous_Equipment",25456.379090909089,0.94849094379354182,0.9214034530003391,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy Manincial CFFEnergy Manager EUL01Energy Manager EUL01Energy Manager EUL01ProvincialProvincialCIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Provincial CFF","Miscellaneous       ","Energy Manager EUL01","Energy Manager EUL01","Provincial",8111,null,null,null,null,0,333050.20611565275,65.320786250000012,1,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",31809.254583333339,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Saincial CFFEnabled Savings EUL0nabled Savings EUL02Enabled Savings EUL02 Non-residentialProvincialProvincialPs-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Enabled Savings Provincial CFF","Miscellaneous       ","Enabled Savings EUL02","Enabled Savings EUL02 Non-residential","Provincial",9573,null,null,null,null,0,0,0,2,"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment",0,0.9,0.9,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Saincial CFFEnabled Savings EUL2nabled Savings EUL20Enabled Savings EUL20 Non-residentialProvincialProvincialPs-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Enabled Savings Provincial CFF","Miscellaneous       ","Enabled Savings EUL20","Enabled Savings EUL20 Non-residential","Provincial",9580,null,null,null,null,0,0,0,20,"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment",0,0.75,0.75,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnabled Saincial CFFEnabled Savings EUL1nabled Savings EUL11Enabled Savings EUL11 IndustrialProvincialProvincialPllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Provincial CFF","Miscellaneous       ","Enabled Savings EUL11","Enabled Savings EUL11 Industrial","Provincial",9585,null,null,null,null,0,0,0,11,"PSP-Industrial-Miscellaneous_Industrial-Other",0,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessPSU Oshawaworks Inc.PSU EUL 15PSU EUL 15PSU EUL 15 Oshawa PUC Networks Inc._V2Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","PSU Oshawa PUC Networks Inc.","Process","PSU EUL 15","PSU EUL 15 Oshawa PUC Networks Inc._V2","Oshawa PUC Networks Inc.",7500,1600,0,null,null,1600,{"$f":"1600*I603","v":12000000},1600,20,"PSP-Industrial-Miscellaneous_Industrial-Process_Specific",{"$f":"3500*N603","v":5600000},0.9,0.9,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessRetrofit Os Inc. CFFPrescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Prescriptive Lighting EUL13","Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",909,null,null,null,null,0,0,0,13,"CUSTOM-Business-Commercial-Prescriptive Lighting",0,0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CBusinessRetrofit Os Inc. CFFPrescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Non-Lighting","Prescriptive Non-Lighting","Prescriptive Non-Lighting Oshawa PUC Networks Inc.-2016","Oshawa PUC Networks Inc.",1,null,null,null,null,{"$f":"$O$625/$O$623*N623","v":3.3533930384047972},11920,{"$f":"$O$625/$O$623*P623","v":3.3533930384047972},15,"CUSTOM-Business-Commercial-Custom Lighting",{"$f":"$O$625/$O$623*S623","v":9644.4892995874798},0.79365397793188486,0.78970362066840472,0,0,"no",0,0,0,0,0,0,0,"no","Dx",false,0]
["CConsumerCoupons Oss Inc. CFFCFL - standardCFL - standardCFL - standard Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","CFL - standard","CFL - standard Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.",1531,null,null,null,null,7.344448532594709E-4,11.698643422164581,7.344448532594709E-4,11,"PSP-Consumer-Residential-Lighting",-4.2371519564715916,1.6653984799677144,1.6653984799677144,0,0,"yes",1,5.7514423735189094E-4,9.1616594864245453,5.7514423735189094E-4,0,0,-4.2371519564715916,"no","Dx",false,0]
["CBusinessPSU Oshawas Inc. CFFPSU EUL 15PSU EUL 15PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHPOshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","PSU Oshawa PUC Networks Inc. CFF","Process","PSU EUL 15","PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHP","Oshawa PUC Networks Inc.",{"$f":"0.8*8760","v":7008},null,null,null,null,500,{"$f":"500*0.8*8760","v":3504000},500,15,"PSP-Industrial-Miscellaneous_Industrial-Process_Specific",{"$f":"3000000*0.5","v":1500000},0.9,0.9,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerRNC Oshawas Inc. CFFLighting ControlsLighting ControlsOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingNND","CUSTOM - Archetype","Consumer","RNC Oshawa PUC Networks Inc. CFF","Lighting","Lighting Controls","Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",6945,null,null,null,null,2.3526364812020621E-3,36.454365145228216,2.3526364812020621E-3,10,"PSP-Consumer-Residential-Lighting",16.530804979253112,0.5,0.5,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assiss Inc. CFFComprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Thermal Envelope","Comprehensive Draft-Proofing","HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4466,null,null,null,null,0,0,0,20,"PSP-Consumer-Residential-Furnace_ECM_1",0,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assiss Inc. CFFENERGY STAR® REFRIGEHAP Refrigerator Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","HAP Refrigerator Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4472,null,null,null,null,0.11267886820444868,882.24045133808409,0.11267886820444868,14,"PSP-Consumer-Residential-Refrigerators",703.67647058823525,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assiss Inc. CFFEFFICIENT AERATORSEFFICIENT AERATORSHAP Water Conservation Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaterNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Miscellaneous       ","EFFICIENT AERATORS","HAP Water Conservation Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",4473,null,null,null,null,1.5265566994387325E-2,125.88434898304476,1.5265566994387325E-2,10,"PSP-Consumer-Residential-Domestic_Hot_Water",7,1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CConsumerHome Assiss Inc. CFFVariousVariousVarious - HAP MeasuresOshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Miscellaneous - Historical Performance - 2016","Various","Various - HAP Measures","Oshawa PUC Networks Inc.",4474,null,null,null,null,1.0714285714285714,2082.2008571428573,{"$f":"N672","v":1.0714285714285714},15,"PSP-Consumer-Residential-Refrigerators",{"$f":"O672/O670*S670","v":1660.7669122265231},1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B673,1)),TRIM(LEFT(C673,20)),TRIM(LEFT(D673,10)),TRIM(RIGHT(D673,10)),TRIM(LEFT(F673,20)),TRIM(RIGHT(F673,20)),TRIM(LEFT(G673,105)),TRIM(LEFT(H673,20)),TRIM(RIGHT(H673,20)),TRIM(LEFT(R673,1)),TRIM(RIGHT(R673,25)),TRIM(LEFT(X673,1)),TRIM(LEFT(AF673,1)),TRIM(LEFT(AG673,1)))","v":"CConsumerHome Energgy ReportsBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},"CUSTOM - Measure","Consumer","Home Energy Reports","Miscellaneous       ","Behaviourial","Behaviourial Savings - Email Reports","None",8760,2,9186,1,9000,1,186,1,1,"PSP-Consumer-Residential-Miscellaneous",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B674,1)),TRIM(LEFT(C674,20)),TRIM(LEFT(D674,10)),TRIM(RIGHT(D674,10)),TRIM(LEFT(F674,20)),TRIM(RIGHT(F674,20)),TRIM(LEFT(G674,105)),TRIM(LEFT(H674,20)),TRIM(RIGHT(H674,20)),TRIM(LEFT(R674,1)),TRIM(RIGHT(R674,25)),TRIM(LEFT(X674,1)),TRIM(LEFT(AF674,1)),TRIM(LEFT(AG674,1)))","v":"CConsumerHome Energgy ReportsBehaviourialBehaviourialBehaviourial Savings - Paper ReportsNoneNonePResidential-MiscellaneousNND"},"CUSTOM - Measure","Consumer","Home Energy Reports","Miscellaneous       ","Behaviourial","Behaviourial Savings - Paper Reports","None",8760,2,9186,1,9046,1,140,1,1,"PSP-Consumer-Residential-Miscellaneous",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B675,1)),TRIM(LEFT(C675,20)),TRIM(LEFT(D675,10)),TRIM(RIGHT(D675,10)),TRIM(LEFT(F675,20)),TRIM(RIGHT(F675,20)),TRIM(LEFT(G675,105)),TRIM(LEFT(H675,20)),TRIM(RIGHT(H675,20)),TRIM(LEFT(R675,1)),TRIM(RIGHT(R675,25)),TRIM(LEFT(X675,1)),TRIM(LEFT(AF675,1)),TRIM(LEFT(AG675,1)))","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},"CUSTOM - Measure","Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Behaviourial","Behaviourial Savings - Email Reports","None",8760,2,9186,1,9000,1,186,1,1,"PSP-Consumer-Residential-Miscellaneous",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B676,1)),TRIM(LEFT(C676,20)),TRIM(LEFT(D676,10)),TRIM(RIGHT(D676,10)),TRIM(LEFT(F676,20)),TRIM(RIGHT(F676,20)),TRIM(LEFT(G676,105)),TRIM(LEFT(H676,20)),TRIM(RIGHT(H676,20)),TRIM(LEFT(R676,1)),TRIM(RIGHT(R676,25)),TRIM(LEFT(X676,1)),TRIM(LEFT(AF676,1)),TRIM(LEFT(AG676,1)))","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Paper ReportsNoneNonePResidential-MiscellaneousNND"},"CUSTOM - Measure","Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Behaviourial","Behaviourial Savings - Paper Reports","None",8760,2,9186,1,9046,1,140,1,1,"PSP-Consumer-Residential-Miscellaneous",0,1,1,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B677,1)),TRIM(LEFT(C677,20)),TRIM(LEFT(D677,10)),TRIM(RIGHT(D677,10)),TRIM(LEFT(F677,20)),TRIM(RIGHT(F677,20)),TRIM(LEFT(G677,105)),TRIM(LEFT(H677,20)),TRIM(RIGHT(H677,20)),TRIM(LEFT(R677,1)),TRIM(RIGHT(R677,25)),TRIM(LEFT(X677,1)),TRIM(LEFT(AF677,1)),TRIM(LEFT(AG677,1)))","v":"CBusinessEBCx Provil CFF - V2EBCx MeasuresEBCx MeasuresEBCx Measures ProvincialProvincialProvincialPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Business","EBCx Provincial CFF - V2","Miscellaneous       ","EBCx Measures","EBCx Measures Provincial","Provincial",7802,null,null,null,null,43.144023569023517,90847.549532143647,43.144023569023517,3,"PSP-Business-Commercial-Miscellaneous_Equipment",25456.379090909089,0.94849094379354182,0.9214034530003391,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2","Miscellaneous       ","Energy Manager EUL05","Energy Manager EUL05 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9123,null,null,null,null,0,{"$f":"36000000/424","v":84905.660377358494},0,3,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",0,0.75,0.81,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B679,1)),TRIM(LEFT(C679,20)),TRIM(LEFT(D679,10)),TRIM(RIGHT(D679,10)),TRIM(LEFT(F679,20)),TRIM(RIGHT(F679,20)),TRIM(LEFT(G679,105)),TRIM(LEFT(H679,20)),TRIM(RIGHT(H679,20)),TRIM(LEFT(R679,1)),TRIM(RIGHT(R679,25)),TRIM(LEFT(X679,1)),TRIM(LEFT(AF679,1)),TRIM(LEFT(AG679,1)))","v":"CBusinessWhole Homeot ProgramWhole Home Pilot Proe Home Pilot ProgramWhole Home Pilot ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Business","Whole Home Pilot Program","Miscellaneous       ","Whole Home Pilot Program","Whole Home Pilot Program","Provincial",7802,null,null,null,null,0,0,0,1,"PSP-Business-Commercial-Miscellaneous_Equipment",25456.379090909089,0.94849094379354182,0.9214034530003391,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B680,1)),TRIM(LEFT(C680,20)),TRIM(LEFT(D680,10)),TRIM(RIGHT(D680,10)),TRIM(LEFT(F680,20)),TRIM(RIGHT(F680,20)),TRIM(LEFT(G680,105)),TRIM(LEFT(H680,20)),TRIM(RIGHT(H680,20)),TRIM(LEFT(R680,1)),TRIM(RIGHT(R680,25)),TRIM(LEFT(X680,1)),TRIM(LEFT(AF680,1)),TRIM(LEFT(AG680,1)))","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Business","Energy Performance Program","Miscellaneous       ","Energy Performance Program","Energy Performance Program","Provincial",7802,null,null,null,null,0,0,0,1,"PSP-Business-Commercial-Miscellaneous_Equipment",25456.379090909089,0.94849094379354182,0.9214034530003391,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
["CBusinessM&T Oshawa. CFF - V2M&T EUL01 Oshawa PUCwa PUC Networks Inc.M&T EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","M&T Oshawa PUC Networks Inc. CFF - V2","Miscellaneous       ","M&T EUL01 Oshawa PUC Networks Inc.","M&T EUL01 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",9552,null,null,null,null,0,{"$f":"1000000/2","v":500000},0,1,"PSP-Industrial-Miscellaneous_Industrial-Other",{"$f":"65613*500/684","v":47962.719298245611},1,1,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]
[{"$f":"CONCATENATE(TRIM(LEFT(B682,1)),TRIM(LEFT(C682,20)),TRIM(LEFT(D682,10)),TRIM(RIGHT(D682,10)),TRIM(LEFT(F682,20)),TRIM(RIGHT(F682,20)),TRIM(LEFT(G682,105)),TRIM(LEFT(H682,20)),TRIM(RIGHT(H682,20)),TRIM(LEFT(R682,1)),TRIM(RIGHT(R682,25)),TRIM(LEFT(X682,1)),TRIM(LEFT(AF682,1)),TRIM(LEFT(AG682,1)))","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},"CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various",7000,7,0,5,0,2,7500,0.89037900000000003,8,"PSP-Business-Commercial-Refrigeration",1300,0.97,0.97,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B683,1)),TRIM(LEFT(C683,20)),TRIM(LEFT(D683,10)),TRIM(RIGHT(D683,10)),TRIM(LEFT(F683,20)),TRIM(RIGHT(F683,20)),TRIM(LEFT(G683,105)),TRIM(LEFT(H683,20)),TRIM(RIGHT(H683,20)),TRIM(LEFT(R683,1)),TRIM(RIGHT(R683,25)),TRIM(LEFT(X683,1)),TRIM(LEFT(AF683,1)),TRIM(LEFT(AG683,1)))","v":"CBusinessBRI OshawaUCN CFF-V2Motors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},"CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF-V2","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various",7000,0,0,0,0,0.05,7500,0.05,8,"PSP-Business-Commercial-Refrigeration",{"$f":"7500/9540*2530","v":1988.9937106918239},0.97,0.97,0,0,"No",null,null,null,null,null,null,null,"No","Dx",false]
[{"$f":"CONCATENATE(TRIM(LEFT(B684,1)),TRIM(LEFT(C684,20)),TRIM(LEFT(D684,10)),TRIM(RIGHT(D684,10)),TRIM(LEFT(F684,20)),TRIM(RIGHT(F684,20)),TRIM(LEFT(G684,105)),TRIM(LEFT(H684,20)),TRIM(RIGHT(H684,20)),TRIM(LEFT(R684,1)),TRIM(RIGHT(R684,25)),TRIM(LEFT(X684,1)),TRIM(LEFT(AF684,1)),TRIM(LEFT(AG684,1)))","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Business","EBCx Oshawa PUC Networks Inc. CFF-V2","Miscellaneous       ","EBCx Measures","EBCx Measures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.",7858,null,null,null,null,43.144023569023517,90847.549532143647,43.144023569023517,3,"PSP-Business-Commercial-Miscellaneous_Equipment",25456.379090909089,0.94849094379354182,0.9214034530003391,0,0,"No",0,0,0,0,0,0,0,"No","Dx",false,0]

{"sheet":"Program Design","index":11,"n_rows":461,"n_cols":48,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,1,1,5],[0,2,0,4],[4,43,4,47],[4,23,4,26],[4,35,4,38],[4,31,4,34],[4,27,4,30],[4,39,4,42]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Program Design Module: \nMeasure Selection","Users select the measures to model for program design, tracking and evaluation purposes. The program year, quantity of measures, incentive and variable program costs are selected at this stage, these three components can be modified either within the User Input form or directly in the spreadsheet. Users can input single measures or all measures within a program. "]
["CConsumerCoupons Cony LimitedProgrammable thermosgrammable thermostatProgrammable thermostat Cornwall Street Railway Light And Power Company LimitedCornwall Street Railower Company LimitedPential-Space_Heating_RoomnnD","Use buttons to add and remove measures and calculate cost effectiveness at the measure level.\n\"Single Measure Selection\": Activates the measure selection form (users quantity, program year, variable program costs and incentive costs) for one measure. \n\"Bulk Measure Selection\": Activates the bulk measure selection and specification form for all measures within a program (users specify placeholder values for the program year, quantity, incentive and variable program costs, but can modify these values after the table below is populated)\n\"Delete Measure\": Select any cell within the rows containing the measure(s) you would like to remove and click the button\n\"Clear All Measures\": Click the button to clear the sheet and re-start your measure selection"]
[null,"Click here to see detailed cost effectiveness calculations by measure"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resource Cost (TRC) Test",null,null,null,"Societal Cost (SC) Test",null,null,null,"Program Administrator Cost (PAC) Test",null,null,null,"Participant Cost (PC) Test",null,null,null,"Rate Impact Measure (RIM) Test",null,null,null,"Levelized Cost (LC) Metric ($/kW or $/kWh)"]
[null,"SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","END USE LOAD PROFILE","PROGRAM YEAR","QUANTITY","PER UNIT INCENTIVE","IESO Variable Program Costs","LDC Variable Program Costs","EARLY REPLACEMENT","WEATHER SENSITIVE PEAK DEMAND","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","TOTAL INCENTIVE","TOTAL IESO VARIABLE PROGRAM COSTS","TOTAL LDC VARIABLE PROGRAM COSTS","TRC BENEFITS","TRC COSTS","TRC RATIO","TRC NET BENEFITS","SC BENEFITS","SC COSTS","SC RATIO","SC NET BENEFITS","PAC BENEFITS","PAC COSTS","PAC RATIO","PAC NET BENEFITS","PC BENEFITS","PC COSTS","PC RATIO","PC NET BENEFITS","RIM BENEFITS","RIM COSTS","RIM RATIO","RIM NET BENEFITS","LC BENEFITS (DEMAND)","LC BENEFITS (ENERGY)","LC COSTS","LC METRIC (DEMAND)","LC METRIC (ENERGY)"]
[{"$f":"CONCATENATE(TRIM(LEFT(B7,1)),TRIM(LEFT(C7,20)),TRIM(LEFT(D7,10)),TRIM(RIGHT(D7,10)),TRIM(LEFT(F7,20)),TRIM(RIGHT(F7,20)),TRIM(LEFT(G7,105)),TRIM(LEFT(H7,20)),TRIM(RIGHT(H7,20)),TRIM(LEFT(I7,1)),TRIM(RIGHT(I7,25)),TRIM(LEFT(O7,1)),TRIM(LEFT(P7,1)),TRIM(LEFT(Q7,1)))","v":"CBusinessRetrofit Oworks Inc.Custom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},"CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Custom Lighting","Custom Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Lighting",2015,6,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($A7,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"$K7*$L7","v":0},{"$f":"$K7*$M7","v":0},{"$f":"$K7*$N7","v":0},{"$f":"$K7*'Measure CE Results'!$DX8","v":127848.86547697084},{"$f":"$K7*'Measure CE Results'!$DY8","v":137714.34199432915},{"$f":"$X7/$Y7","v":0.92836275166050197},{"$f":"$X7-$Y7","v":-9865.4765173583146},{"$f":"$K7*'Measure CE Results'!$DZ8","v":127848.86547697084},{"$f":"$K7*'Measure CE Results'!$EA8","v":137714.34199432915},{"$f":"$AB7/$AC7","v":0.92836275166050197},{"$f":"$AB7-$AC7","v":-9865.4765173583146},{"$f":"$K7*'Measure CE Results'!$EB8","v":114297.04775285737},{"$f":"$K7*'Measure CE Results'!$EC8","v":0},{"$f":"$AF7/$AG7","v":{"$error":"#DIV/0!"}},{"$f":"$AF7-$AG7","v":114297.04775285737},{"$f":"$K7*'Measure CE Results'!$ED8","v":220237.32334805973},{"$f":"$K7*'Measure CE Results'!$EE8","v":193561.62999999998},{"$f":"$AJ7/$AK7","v":1.1378149861006015},{"$f":"$AJ7-$AK7","v":26675.693348059751},{"$f":"$K7*'Measure CE Results'!$EF8","v":111172.92650171378},{"$f":"$K7*'Measure CE Results'!$EG8","v":156693.44212213106},{"$f":"$AN7/$AO7","v":0.70949316701500897},{"$f":"$AN7-$AO7","v":-45520.515620417282},{"$f":"$K7*'Measure CE Results'!$EH8","v":0},{"$f":"$K7*'Measure CE Results'!$EJ8","v":2753427.8797985641},{"$f":"$K7*'Measure CE Results'!$EI8","v":0},{"$f":"$AR7/$AT7","v":{"$error":"#DIV/0!"}},{"$f":"$AT7/$AS7","v":0}]
["CBusinessRetrofit Oworks Inc.Custom Non-LightingCustom Non-LightingCustom Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Custom Non-LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Custom Non-Lighting","Custom Non-Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Non-Lighting",2015,8,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($A8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"$K8*$L8","v":0},{"$f":"$K8*$M8","v":0},{"$f":"$K8*$N8","v":0},{"$f":"$K8*'Measure CE Results'!$DX9","v":34348.089113767419},{"$f":"$K8*'Measure CE Results'!$DY9","v":5609.3038012498637},{"$f":"$X8/$Y8","v":6.1234139441892923},{"$f":"$X8-$Y8","v":28738.785312517553},{"$f":"$K8*'Measure CE Results'!$DZ9","v":34348.089113767419},{"$f":"$K8*'Measure CE Results'!$EA9","v":5609.3038012498637},{"$f":"$AB8/$AC8","v":6.1234139441892923},{"$f":"$AB8-$AC8","v":28738.785312517553},{"$f":"$K8*'Measure CE Results'!$EB9","v":29867.903577189059},{"$f":"$K8*'Measure CE Results'!$EC9","v":0},{"$f":"$AF8/$AG8","v":{"$error":"#DIV/0!"}},{"$f":"$AF8-$AG8","v":29867.903577189059},{"$f":"$K8*'Measure CE Results'!$ED9","v":95591.919058367304},{"$f":"$K8*'Measure CE Results'!$EE9","v":7884.0444009806097},{"$f":"$AJ8/$AK8","v":12.124731190818467},{"$f":"$AJ8-$AK8","v":87707.874657386696},{"$f":"$K8*'Measure CE Results'!$EF9","v":29867.903577189059},{"$f":"$K8*'Measure CE Results'!$EG9","v":68011.300757790828},{"$f":"$AN8/$AO8","v":0.43916089303390704},{"$f":"$AN8-$AO8","v":-38143.397180601765},{"$f":"$K8*'Measure CE Results'!$EH9","v":55.059132572370252},{"$f":"$K8*'Measure CE Results'!$EJ9","v":474433.10290870996},{"$f":"$K8*'Measure CE Results'!$EI9","v":0},{"$f":"$AR8/$AT8","v":{"$error":"#DIV/0!"}},{"$f":"$AT8/$AS8","v":0}]
["CBusinessRetrofit Oworks Inc.Engineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Engineered Lighting","Engineered Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Engineered Lighting",2015,46,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},0,0,0,{"$f":"$K9*'Measure CE Results'!$DX10","v":349807.60463326011},{"$f":"$K9*'Measure CE Results'!$DY10","v":238677.37564612174},1.4656085591954351,111130.22898713837,{"$f":"$K9*'Measure CE Results'!$DZ10","v":349807.60463326011},{"$f":"$K9*'Measure CE Results'!$EA10","v":238677.37564612174},1.4656085591954351,111130.22898713837,{"$f":"$K9*'Measure CE Results'!$EB10","v":310891.29271126539},{"$f":"$K9*'Measure CE Results'!$EC10","v":0},{"$error":"#DIV/0!"},310891.29271126539,{"$f":"$K9*'Measure CE Results'!$ED10","v":568309.45251228579},{"$f":"$K9*'Measure CE Results'!$EE10","v":318623.2800593368},1.7836407070018558,249686.17245294899,{"$f":"$K9*'Measure CE Results'!$EF10","v":304180.52576805226},{"$f":"$K9*'Measure CE Results'!$EG10","v":425714.6830427961},0.71451734667435396,-121534.15727474383,{"$f":"$K9*'Measure CE Results'!$EH10","v":847.46950992164966},{"$f":"$K9*'Measure CE Results'!$EJ10","v":4542817.012741005},{"$f":"$K9*'Measure CE Results'!$EI10","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Engineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL15 Compressed Air","Engineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Engineered Compressed Air",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},0,0,0,{"$f":"$K10*'Measure CE Results'!$DX11","v":0},{"$f":"$K10*'Measure CE Results'!$DY11","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K10*'Measure CE Results'!$DZ11","v":0},{"$f":"$K10*'Measure CE Results'!$EA11","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K10*'Measure CE Results'!$EB11","v":0},{"$f":"$K10*'Measure CE Results'!$EC11","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K10*'Measure CE Results'!$ED11","v":0},{"$f":"$K10*'Measure CE Results'!$EE11","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K10*'Measure CE Results'!$EF11","v":0},{"$f":"$K10*'Measure CE Results'!$EG11","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K10*'Measure CE Results'!$EH11","v":0},{"$f":"$K10*'Measure CE Results'!$EJ11","v":0},{"$f":"$K10*'Measure CE Results'!$EI11","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Oworks Inc.Engineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL15 VSD","Engineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-VFD",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},0,0,0,{"$f":"$K11*'Measure CE Results'!$DX12","v":0},{"$f":"$K11*'Measure CE Results'!$DY12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$DZ12","v":0},{"$f":"$K11*'Measure CE Results'!$EA12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EB12","v":0},{"$f":"$K11*'Measure CE Results'!$EC12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$ED12","v":0},{"$f":"$K11*'Measure CE Results'!$EE12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EF12","v":0},{"$f":"$K11*'Measure CE Results'!$EG12","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K11*'Measure CE Results'!$EH12","v":0},{"$f":"$K11*'Measure CE Results'!$EJ12","v":0},{"$f":"$K11*'Measure CE Results'!$EI12","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Oworks Inc.Engineered Non-Lightd Non-Lighting EUL20Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cess-Commercial-Unitary ACnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Engineered Non-Lighting EUL20","Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Unitary AC",2015,14,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},0,0,0,{"$f":"$K12*'Measure CE Results'!$DX13","v":36140.736092270126},{"$f":"$K12*'Measure CE Results'!$DY13","v":99363.57633931376},0.36372217490294623,-63222.840247043634,{"$f":"$K12*'Measure CE Results'!$DZ13","v":36140.736092270126},{"$f":"$K12*'Measure CE Results'!$EA13","v":99363.57633931376},0.36372217490294623,-63222.840247043634,{"$f":"$K12*'Measure CE Results'!$EB13","v":31426.727036756634},{"$f":"$K12*'Measure CE Results'!$EC13","v":0},{"$error":"#DIV/0!"},31426.727036756634,{"$f":"$K12*'Measure CE Results'!$ED13","v":28350.773469966345},{"$f":"$K12*'Measure CE Results'!$EE13","v":132645.78817306471},0.21373293385672162,-104295.01470309836,{"$f":"$K12*'Measure CE Results'!$EF13","v":31426.727036756634},{"$f":"$K12*'Measure CE Results'!$EG13","v":21237.268689497854},1.4797913750696963,10189.45834725878,{"$f":"$K12*'Measure CE Results'!$EH13","v":140.5041757117871},{"$f":"$K12*'Measure CE Results'!$EJ13","v":143133.30964871752},{"$f":"$K12*'Measure CE Results'!$EI13","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinting EUL10 ExitSignsPrescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL10 ExitSigns","Prescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,4,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K13*'Measure CE Results'!$DX14","v":370.94253558747243},{"$f":"$K13*'Measure CE Results'!$DY14","v":190.47695470365235},1.947440498324807,180.46558088382008,{"$f":"$K13*'Measure CE Results'!$DZ14","v":370.94253558747243},{"$f":"$K13*'Measure CE Results'!$EA14","v":190.47695470365235},1.947440498324807,180.46558088382008,{"$f":"$K13*'Measure CE Results'!$EB14","v":355.31669469974941},{"$f":"$K13*'Measure CE Results'!$EC14","v":0},{"$error":"#DIV/0!"},355.31669469974941,{"$f":"$K13*'Measure CE Results'!$ED14","v":1115.2578046443},{"$f":"$K13*'Measure CE Results'!$EE14","v":239.99999999999997},4.6469075193512506,875.25780464429999,{"$f":"$K13*'Measure CE Results'!$EF14","v":322.55872659780215},{"$f":"$K13*'Measure CE Results'!$EG14","v":885.12879307552964},0.36442010374221057,-562.57006647772755,{"$f":"$K13*'Measure CE Results'!$EH14","v":0.59978158095479794},{"$f":"$K13*'Measure CE Results'!$EJ14","v":6400.701893314038},{"$f":"$K13*'Measure CE Results'!$EI14","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL10","Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K14*'Measure CE Results'!$DX15","v":0},{"$f":"$K14*'Measure CE Results'!$DY15","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K14*'Measure CE Results'!$DZ15","v":0},{"$f":"$K14*'Measure CE Results'!$EA15","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K14*'Measure CE Results'!$EB15","v":0},{"$f":"$K14*'Measure CE Results'!$EC15","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K14*'Measure CE Results'!$ED15","v":0},{"$f":"$K14*'Measure CE Results'!$EE15","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K14*'Measure CE Results'!$EF15","v":0},{"$f":"$K14*'Measure CE Results'!$EG15","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K14*'Measure CE Results'!$EH15","v":0},{"$f":"$K14*'Measure CE Results'!$EJ15","v":0},{"$f":"$K14*'Measure CE Results'!$EI15","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Oworks Inc.Prescriptive LightinFluorescent BaselinePrescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 Fluorescent Baseline","Prescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,731,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K15*'Measure CE Results'!$DX16","v":11740.990080855976},{"$f":"$K15*'Measure CE Results'!$DY16","v":13484.62346108171},0.87069469271736988,-1743.6333802257341,{"$f":"$K15*'Measure CE Results'!$DZ16","v":11740.990080855976},{"$f":"$K15*'Measure CE Results'!$EA16","v":13484.62346108171},0.87069469271736988,-1743.6333802257341,{"$f":"$K15*'Measure CE Results'!$EB16","v":12655.353203541832},{"$f":"$K15*'Measure CE Results'!$EC16","v":0},{"$error":"#DIV/0!"},12655.353203541832,{"$f":"$K15*'Measure CE Results'!$ED16","v":91395.311343164431},{"$f":"$K15*'Measure CE Results'!$EE16","v":16990.557391547562},5.3791826387421313,74404.753951616876,{"$f":"$K15*'Measure CE Results'!$EF16","v":10209.556592048677},{"$f":"$K15*'Measure CE Results'!$EG16","v":72536.252411825568},0.14075109000784572,-62326.695819776891,{"$f":"$K15*'Measure CE Results'!$EH16","v":58.991120525852303},{"$f":"$K15*'Measure CE Results'!$EJ16","v":187754.52046172583},{"$f":"$K15*'Measure CE Results'!$EI16","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightine Lighting EUL12 LEDPrescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 LED","Prescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,1061,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K16*'Measure CE Results'!$DX17","v":145774.70849217958},{"$f":"$K16*'Measure CE Results'!$DY17","v":99913.822451763073},1.4590044191588953,45860.886040416503,{"$f":"$K16*'Measure CE Results'!$DZ17","v":145774.70849217958},{"$f":"$K16*'Measure CE Results'!$EA17","v":99913.822451763073},1.4590044191588953,45860.886040416503,{"$f":"$K16*'Measure CE Results'!$EB17","v":138774.0426216606},{"$f":"$K16*'Measure CE Results'!$EC17","v":0},{"$error":"#DIV/0!"},138774.0426216606,{"$f":"$K16*'Measure CE Results'!$ED17","v":380715.1484609613},{"$f":"$K16*'Measure CE Results'!$EE17","v":125890.91119044092},3.0241670733881345,254824.23727052036,{"$f":"$K16*'Measure CE Results'!$EF17","v":126760.61608015615},{"$f":"$K16*'Measure CE Results'!$EG17","v":302156.09203497},0.41952030563555714,-175395.47595481385,{"$f":"$K16*'Measure CE Results'!$EH17","v":301.76259911328765},{"$f":"$K16*'Measure CE Results'!$EJ17","v":2156466.5338479052},{"$f":"$K16*'Measure CE Results'!$EI17","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive LightinMetalHalide BaselinePrescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL12 MetalHalide Baseline","Prescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,220,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K17*'Measure CE Results'!$DX18","v":116276.11393217978},{"$f":"$K17*'Measure CE Results'!$DY18","v":28969.765307646598},4.013705761761508,87306.348624533188,{"$f":"$K17*'Measure CE Results'!$DZ18","v":116276.11393217978},{"$f":"$K17*'Measure CE Results'!$EA18","v":28969.765307646598},4.013705761761508,87306.348624533188,{"$f":"$K17*'Measure CE Results'!$EB18","v":110186.00261327435},{"$f":"$K17*'Measure CE Results'!$EC18","v":0},{"$error":"#DIV/0!"},110186.00261327435,{"$f":"$K17*'Measure CE Results'!$ED18","v":281999.00610018609},{"$f":"$K17*'Measure CE Results'!$EE18","v":36501.757835494544},7.7256281018326316,245497.24826469156,{"$f":"$K17*'Measure CE Results'!$EF18","v":101109.66428885199},{"$f":"$K17*'Measure CE Results'!$EG18","v":223809.63296425057},0.45176636478825011,-122699.96867539859,{"$f":"$K17*'Measure CE Results'!$EH18","v":271.13033294701194},{"$f":"$K17*'Measure CE Results'!$EJ18","v":1597341.1625542322},{"$f":"$K17*'Measure CE Results'!$EI18","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL13","Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K18*'Measure CE Results'!$DX19","v":0},{"$f":"$K18*'Measure CE Results'!$DY19","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K18*'Measure CE Results'!$DZ19","v":0},{"$f":"$K18*'Measure CE Results'!$EA19","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K18*'Measure CE Results'!$EB19","v":0},{"$f":"$K18*'Measure CE Results'!$EC19","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K18*'Measure CE Results'!$ED19","v":0},{"$f":"$K18*'Measure CE Results'!$EE19","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K18*'Measure CE Results'!$EF19","v":0},{"$f":"$K18*'Measure CE Results'!$EG19","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K18*'Measure CE Results'!$EH19","v":0},{"$f":"$K18*'Measure CE Results'!$EJ19","v":0},{"$f":"$K18*'Measure CE Results'!$EI19","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL20Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL20","Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,821,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K19*'Measure CE Results'!$DX20","v":112342.46212312501},{"$f":"$K19*'Measure CE Results'!$DY20","v":30777.525034447874},3.6501460724143748,81564.937088677136,{"$f":"$K19*'Measure CE Results'!$DZ20","v":112342.46212312501},{"$f":"$K19*'Measure CE Results'!$EA20","v":30777.525034447874},3.6501460724143748,81564.937088677136,{"$f":"$K19*'Measure CE Results'!$EB20","v":103837.14369678336},{"$f":"$K19*'Measure CE Results'!$EC20","v":0},{"$error":"#DIV/0!"},103837.14369678336,{"$f":"$K19*'Measure CE Results'!$ED20","v":190954.63194629489},{"$f":"$K19*'Measure CE Results'!$EE20","v":38779.525952416188},4.9241094948041084,152175.10599387871,{"$f":"$K19*'Measure CE Results'!$EF20","v":97689.097498369578},{"$f":"$K19*'Measure CE Results'!$EG20","v":151551.90324869592},0.64459169039970587,-53862.805750326341,{"$f":"$K19*'Measure CE Results'!$EH20","v":321.93486068954883},{"$f":"$K19*'Measure CE Results'!$EJ20","v":1022323.8033942969},{"$f":"$K19*'Measure CE Results'!$EI20","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL3Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL3","Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,205,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K20*'Measure CE Results'!$DX21","v":4644.5871629034436},{"$f":"$K20*'Measure CE Results'!$DY21","v":5361.9737635153651},0.86620848361973424,-717.38660061192149,{"$f":"$K20*'Measure CE Results'!$DZ21","v":4644.5871629034436},{"$f":"$K20*'Measure CE Results'!$EA21","v":5361.9737635153651},0.86620848361973424,-717.38660061192149,{"$f":"$K20*'Measure CE Results'!$EB21","v":4457.156490965308},{"$f":"$K20*'Measure CE Results'!$EC21","v":0},{"$error":"#DIV/0!"},4457.156490965308,{"$f":"$K20*'Measure CE Results'!$ED21","v":12737.348844255999},{"$f":"$K20*'Measure CE Results'!$EE21","v":6756.0598354054437},1.885322089290171,5981.2890088505555,{"$f":"$K20*'Measure CE Results'!$EF21","v":4038.7714460029952},{"$f":"$K20*'Measure CE Results'!$EG21","v":10109.047578549869},0.39952047061018503,-6070.2761325468746,{"$f":"$K20*'Measure CE Results'!$EH21","v":24.304084007040373},{"$f":"$K20*'Measure CE Results'!$EJ21","v":77716.294615995139},{"$f":"$K20*'Measure CE Results'!$EI21","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL5","Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K21*'Measure CE Results'!$DX22","v":0},{"$f":"$K21*'Measure CE Results'!$DY22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$DZ22","v":0},{"$f":"$K21*'Measure CE Results'!$EA22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EB22","v":0},{"$f":"$K21*'Measure CE Results'!$EC22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$ED22","v":0},{"$f":"$K21*'Measure CE Results'!$EE22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EF22","v":0},{"$f":"$K21*'Measure CE Results'!$EG22","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K21*'Measure CE Results'!$EH22","v":0},{"$f":"$K21*'Measure CE Results'!$EJ22","v":0},{"$f":"$K21*'Measure CE Results'!$EI22","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL8Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Lighting","Prescriptive Lighting EUL8","Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,29,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K22*'Measure CE Results'!$DX23","v":4103.5922424103774},{"$f":"$K22*'Measure CE Results'!$DY23","v":3561.407096580775},1.1522390255104904,542.18514582960233,{"$f":"$K22*'Measure CE Results'!$DZ23","v":4103.5922424103774},{"$f":"$K22*'Measure CE Results'!$EA23","v":3561.407096580775},1.1522390255104904,542.18514582960233,{"$f":"$K22*'Measure CE Results'!$EB23","v":3823.8051355696125},{"$f":"$K22*'Measure CE Results'!$EC23","v":0},{"$error":"#DIV/0!"},3823.8051355696125,{"$f":"$K22*'Measure CE Results'!$ED23","v":7917.2479414658565},{"$f":"$K22*'Measure CE Results'!$EE23","v":4487.3549375524353},1.7643462689368201,3429.8930039134211,{"$f":"$K22*'Measure CE Results'!$EF23","v":3568.3410803568504},{"$f":"$K22*'Measure CE Results'!$EG23","v":6283.5553230174037},0.56788567887444175,-2715.2142426605533,{"$f":"$K22*'Measure CE Results'!$EH23","v":14.391096226261761},{"$f":"$K22*'Measure CE Results'!$EJ23","v":45952.04284441132},{"$f":"$K22*'Measure CE Results'!$EI23","v":0},{"$error":"#DIV/0!"},0]
["CBusinessRetrofit Oworks Inc.Prescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc.","Non-Lighting","Prescriptive Non-Lighting","Prescriptive Non-Lighting Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Lighting",2015,20,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K23*'Measure CE Results'!$DX24","v":99771.421372450219},{"$f":"$K23*'Measure CE Results'!$DY24","v":73890.772653414329},1.3502554891451659,25880.648719035889,{"$f":"$K23*'Measure CE Results'!$DZ24","v":99771.421372450219},{"$f":"$K23*'Measure CE Results'!$EA24","v":73890.772653414329},1.3502554891451659,25880.648719035889,{"$f":"$K23*'Measure CE Results'!$EB24","v":86757.757715174113},{"$f":"$K23*'Measure CE Results'!$EC24","v":0},{"$error":"#DIV/0!"},86757.757715174113,{"$f":"$K23*'Measure CE Results'!$ED24","v":174234.20456527651},{"$f":"$K23*'Measure CE Results'!$EE24","v":93101.999999999985},1.8714335305930758,81132.204565276523,{"$f":"$K23*'Measure CE Results'!$EF24","v":86757.757715174113},{"$f":"$K23*'Measure CE Results'!$EG24","v":138281.66954502949},0.62739883023268428,-51523.91182985538,{"$f":"$K23*'Measure CE Results'!$EH24","v":270.02231221892731},{"$f":"$K23*'Measure CE Results'!$EJ24","v":964625.00829511019},{"$f":"$K23*'Measure CE Results'!$EI24","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Ceiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","Ceiling fan","Ceiling fan Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,14.690486433664464,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K24*'Measure CE Results'!$DX25","v":294.41009441074249},{"$f":"$K24*'Measure CE Results'!$DY25","v":1100.9481199475006},0.26741504806310185,-806.53802553675814,{"$f":"$K24*'Measure CE Results'!$DZ25","v":294.41009441074249},{"$f":"$K24*'Measure CE Results'!$EA25","v":1100.9481199475006},0.26741504806310185,-806.53802553675814,{"$f":"$K24*'Measure CE Results'!$EB25","v":256.00877774847174},{"$f":"$K24*'Measure CE Results'!$EC25","v":0},{"$error":"#DIV/0!"},256.00877774847174,{"$f":"$K24*'Measure CE Results'!$ED25","v":859.90572786996756},{"$f":"$K24*'Measure CE Results'!$EE25","v":661.07188951490082},1.3007749104276274,198.83383835506675,{"$f":"$K24*'Measure CE Results'!$EF25","v":256.00877774847174},{"$f":"$K24*'Measure CE Results'!$EG25","v":1432.0856921101749},0.17876638189942629,-1176.0769143617031,{"$f":"$K24*'Measure CE Results'!$EH25","v":0.31688770498242758},{"$f":"$K24*'Measure CE Results'!$EJ25","v":5047.8072454497751},{"$f":"$K24*'Measure CE Results'!$EI25","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.CFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","CFL - specialty","CFL - specialty Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,4776.3877033063209,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K25*'Measure CE Results'!$DX26","v":35973.388712445463},{"$f":"$K25*'Measure CE Results'!$DY26","v":-20009.973150122722},-1.7977729626401242,55983.361862568185,{"$f":"$K25*'Measure CE Results'!$DZ26","v":35973.388712445463},{"$f":"$K25*'Measure CE Results'!$EA26","v":-20009.973150122722},-1.7977729626401242,55983.361862568185,{"$f":"$K25*'Measure CE Results'!$EB26","v":31281.207576039538},{"$f":"$K25*'Measure CE Results'!$EC26","v":0},{"$error":"#DIV/0!"},31281.207576039538,{"$f":"$K25*'Measure CE Results'!$ED26","v":50807.11828202317},{"$f":"$K25*'Measure CE Results'!$EE26","v":-12015.126344123142},-4.2285962566572621,62822.244626146312,{"$f":"$K25*'Measure CE Results'!$EF26","v":31281.207576039538},{"$f":"$K25*'Measure CE Results'!$EG26","v":84614.097558421257},0.36969262189957919,-53332.889982381719,{"$f":"$K25*'Measure CE Results'!$EH26","v":38.380905358010203},{"$f":"$K25*'Measure CE Results'!$EJ26","v":611381.91576044064},{"$f":"$K25*'Measure CE Results'!$EI26","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.CFL - standardCFL - standardCFL - standard Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","CFL - standard","CFL - standard Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,4016.9650055549691,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K26*'Measure CE Results'!$DX27","v":27788.866130146518},{"$f":"$K26*'Measure CE Results'!$DY27","v":-28345.900060144886},-0.98034869491473398,56134.766190291404,{"$f":"$K26*'Measure CE Results'!$DZ27","v":27788.866130146518},{"$f":"$K26*'Measure CE Results'!$EA27","v":-28345.900060144886},-0.98034869491473398,56134.766190291404,{"$f":"$K26*'Measure CE Results'!$EB27","v":24164.231417518713},{"$f":"$K26*'Measure CE Results'!$EC27","v":0},{"$error":"#DIV/0!"},24164.231417518713,{"$f":"$K26*'Measure CE Results'!$ED27","v":74890.221416233995},{"$f":"$K26*'Measure CE Results'!$EE27","v":-17020.49113236515},-4.4000035506512045,91910.712548599142,{"$f":"$K26*'Measure CE Results'!$EF27","v":24164.231417518713},{"$f":"$K26*'Measure CE Results'!$EG27","v":124722.06091104167},0.19374464502117161,-100557.82949352296,{"$f":"$K26*'Measure CE Results'!$EH27","v":29.290592443261421},{"$f":"$K26*'Measure CE Results'!$EJ27","v":466579.36686691694},{"$f":"$K26*'Measure CE Results'!$EI27","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Indoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","Indoor fixtures","Indoor fixtures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,1282.4104977504248,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K27*'Measure CE Results'!$DX28","v":21074.449702762002},{"$f":"$K27*'Measure CE Results'!$DY28","v":18017.218092219493},1.1696838876509319,3057.2316105425089,{"$f":"$K27*'Measure CE Results'!$DZ28","v":21074.449702762002},{"$f":"$K27*'Measure CE Results'!$EA28","v":18017.218092219493},1.1696838876509319,3057.2316105425089,{"$f":"$K27*'Measure CE Results'!$EB28","v":18325.60843718435},{"$f":"$K27*'Measure CE Results'!$EC28","v":0},{"$error":"#DIV/0!"},18325.60843718435,{"$f":"$K27*'Measure CE Results'!$ED28","v":57365.643240557765},{"$f":"$K27*'Measure CE Results'!$EE28","v":10818.562829821232},5.3025197656041794,46547.080410736533,{"$f":"$K27*'Measure CE Results'!$EF28","v":18325.60843718435},{"$f":"$K27*'Measure CE Results'!$EG28","v":95536.655055195079},0.19181756391404917,-77211.046618010732,{"$f":"$K27*'Measure CE Results'!$EH28","v":20.899644181490515},{"$f":"$K27*'Measure CE Results'!$EJ28","v":332917.22483363689},{"$f":"$K27*'Measure CE Results'!$EI28","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Indoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting Controls","Indoor timer/Dimmer switch","Indoor timer/Dimmer switch Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,1073.8671884916246,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K28*'Measure CE Results'!$DX29","v":10744.548437832584},{"$f":"$K28*'Measure CE Results'!$DY29","v":49727.228840183845},0.21606972052201051,-38982.68040235126,{"$f":"$K28*'Measure CE Results'!$DZ29","v":10744.548437832584},{"$f":"$K28*'Measure CE Results'!$EA29","v":49727.228840183845},0.21606972052201051,-38982.68040235126,{"$f":"$K28*'Measure CE Results'!$EB29","v":9343.0855981152908},{"$f":"$K28*'Measure CE Results'!$EC29","v":0},{"$error":"#DIV/0!"},9343.0855981152908,{"$f":"$K28*'Measure CE Results'!$ED29","v":27363.225334403836},{"$f":"$K28*'Measure CE Results'!$EE29","v":29859.057419788125},0.91641289775844503,-2495.8320853842888,{"$f":"$K28*'Measure CE Results'!$EF29","v":9343.0855981152908},{"$f":"$K28*'Measure CE Results'!$EG29","v":45570.673878930204},0.20502408243813805,-36227.588280814911,{"$f":"$K28*'Measure CE Results'!$EH29","v":11.465928879576916},{"$f":"$K28*'Measure CE Results'!$EJ29","v":182644.50770455005},{"$f":"$K28*'Measure CE Results'!$EI29","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.LED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","LED - general purpose","LED - general purpose Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,34260.366924460017,0,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K29*'Measure CE Results'!$DX30","v":484520.17991441325},{"$f":"$K29*'Measure CE Results'!$DY30","v":-148168.65063833355},-3.2700586650889045,632688.83055274677,{"$f":"$K29*'Measure CE Results'!$DZ30","v":484520.17991441325},{"$f":"$K29*'Measure CE Results'!$EA30","v":-148168.65063833355},-3.2700586650889045,632688.83055274677,{"$f":"$K29*'Measure CE Results'!$EB30","v":421321.89557775063},{"$f":"$K29*'Measure CE Results'!$EC30","v":0},{"$error":"#DIV/0!"},421321.89557775063,{"$f":"$K29*'Measure CE Results'!$ED30","v":1234685.2798054607},{"$f":"$K29*'Measure CE Results'!$EE30","v":-88968.887879137459},-13.877719607811184,1323654.1676845981,{"$f":"$K29*'Measure CE Results'!$EF30","v":421321.89557775063},{"$f":"$K29*'Measure CE Results'!$EG30","v":2056242.9882265264},0.20489888500051903,-1634921.0926487758,{"$f":"$K29*'Measure CE Results'!$EH30","v":462.5423807815485},{"$f":"$K29*'Measure CE Results'!$EJ30","v":7367987.9159911312},{"$f":"$K29*'Measure CE Results'!$EI30","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.LED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting","LED - specialty","LED - specialty Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,26577.567883042284,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K30*'Measure CE Results'!$DX31","v":652061.41588083026},{"$f":"$K30*'Measure CE Results'!$DY31","v":-711642.96603706456},-0.91627606398187722,1363704.3819178948,{"$f":"$K30*'Measure CE Results'!$DZ31","v":652061.41588083026},{"$f":"$K30*'Measure CE Results'!$EA31","v":-711642.96603706456},-0.91627606398187722,1363704.3819178948,{"$f":"$K30*'Measure CE Results'!$EB31","v":567009.92685289588},{"$f":"$K30*'Measure CE Results'!$EC31","v":0},{"$error":"#DIV/0!"},567009.92685289588,{"$f":"$K30*'Measure CE Results'!$ED31","v":890033.15536673216},{"$f":"$K30*'Measure CE Results'!$EE31","v":-427310.92564156814},-2.0828701115714021,1317344.0810083002,{"$f":"$K30*'Measure CE Results'!$EF31","v":567009.92685289588},{"$f":"$K30*'Measure CE Results'!$EG31","v":1482259.8640686243},0.38253071583313475,-915249.93721572845,{"$f":"$K30*'Measure CE Results'!$EH31","v":644.50705447412338},{"$f":"$K30*'Measure CE Results'!$EJ31","v":10266562.344217116},{"$f":"$K30*'Measure CE Results'!$EI31","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Outdoor timerOutdoor timerOutdoor timer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Holiday_Lighting_TimernnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Lighting Controls","Outdoor timer","Outdoor timer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Holiday_Lighting_Timer",2015,41.700837326330145,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K31*'Measure CE Results'!$DX32","v":7305.445513473861},{"$f":"$K31*'Measure CE Results'!$DY32","v":1675.3038789746024},4.360668894257727,5630.1416344992585,{"$f":"$K31*'Measure CE Results'!$DZ32","v":7305.445513473861},{"$f":"$K31*'Measure CE Results'!$EA32","v":1675.3038789746024},4.360668894257727,5630.1416344992585,{"$f":"$K31*'Measure CE Results'!$EB32","v":6352.561316064227},{"$f":"$K31*'Measure CE Results'!$EC32","v":0},{"$error":"#DIV/0!"},6352.561316064227,{"$f":"$K31*'Measure CE Results'!$ED32","v":5295.8754053926095},{"$f":"$K31*'Measure CE Results'!$EE32","v":1005.9477651301088},5.2645630210308623,4289.927640262501,{"$f":"$K31*'Measure CE Results'!$EF32","v":6352.561316064227},{"$f":"$K31*'Measure CE Results'!$EG32","v":8819.742850239254},0.72026604674669181,-2467.1815341750271,{"$f":"$K31*'Measure CE Results'!$EH32","v":24.755893628399829},{"$f":"$K31*'Measure CE Results'!$EJ32","v":63727.339011926422},{"$f":"$K31*'Measure CE Results'!$EI32","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Pipe wrapPipe wrapPipe wrap Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaternnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Water Heating - Residential","Pipe wrap","Pipe wrap Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Domestic_Hot_Water",2015,320.43930608815936,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K32*'Measure CE Results'!$DX33","v":1802.4878779125031},{"$f":"$K32*'Measure CE Results'!$DY33","v":373.56139329679075},4.8251449701614231,1428.9264846157123,{"$f":"$K32*'Measure CE Results'!$DZ33","v":1802.4878779125031},{"$f":"$K32*'Measure CE Results'!$EA33","v":373.56139329679075},4.8251449701614231,1428.9264846157123,{"$f":"$K32*'Measure CE Results'!$EB33","v":1567.3807634021766},{"$f":"$K32*'Measure CE Results'!$EC33","v":0},{"$error":"#DIV/0!"},1567.3807634021766,{"$f":"$K32*'Measure CE Results'!$ED33","v":2275.5144537081374},{"$f":"$K32*'Measure CE Results'!$EE33","v":224.3075142617115},10.144619814444439,2051.2069394464261,{"$f":"$K32*'Measure CE Results'!$EF33","v":1567.3807634021766},{"$f":"$K32*'Measure CE Results'!$EG33","v":3789.6383123500959},0.41359640002958103,-2222.2575489479195,{"$f":"$K32*'Measure CE Results'!$EH33","v":2.3991966526641884},{"$f":"$K32*'Measure CE Results'!$EJ33","v":26435.751755917227},{"$f":"$K32*'Measure CE Results'!$EI33","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Power barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Miscellaneous       ","Power bars","Power bars Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Power_Bar",2015,27.771897848256984,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K33*'Measure CE Results'!$DX34","v":203.80251540857796},{"$f":"$K33*'Measure CE Results'!$DY34","v":1527.4327267688489},0.13342814504158521,-1323.630211360271,{"$f":"$K33*'Measure CE Results'!$DZ34","v":203.80251540857796},{"$f":"$K33*'Measure CE Results'!$EA34","v":1527.4327267688489},0.13342814504158521,-1323.630211360271,{"$f":"$K33*'Measure CE Results'!$EB34","v":177.21957861615476},{"$f":"$K33*'Measure CE Results'!$EC34","v":0},{"$error":"#DIV/0!"},177.21957861615476,{"$f":"$K33*'Measure CE Results'!$ED34","v":308.73503496177653},{"$f":"$K33*'Measure CE Results'!$EE34","v":917.15751223602649},0.3366216062594109,-608.42247727425001,{"$f":"$K33*'Measure CE Results'!$EF34","v":177.21957861615476},{"$f":"$K33*'Measure CE Results'!$EG34","v":514.16685793812178},0.34467328237924377,-336.94727932196702,{"$f":"$K33*'Measure CE Results'!$EH34","v":0.1657740278543845},{"$f":"$K33*'Measure CE Results'!$EJ34","v":3715.1293661164782},{"$f":"$K33*'Measure CE Results'!$EI34","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Programmable thermosgrammable thermostatProgrammable thermostat Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomnyD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","HVAC Controls","Programmable thermostat","Programmable thermostat Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Space_Heating_Room",2015,42.695761574763942,0,0,0,"no","yes","Dx",{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K34*'Measure CE Results'!$DX35","v":1900.9151756478232},{"$f":"$K34*'Measure CE Results'!$DY35","v":2081.3097268643537},0.91332642667830688,-180.39455121653054,{"$f":"$K34*'Measure CE Results'!$DZ35","v":1900.9151756478232},{"$f":"$K34*'Measure CE Results'!$EA35","v":2081.3097268643537},0.91332642667830688,-180.39455121653054,{"$f":"$K34*'Measure CE Results'!$EB35","v":1652.969717954629},{"$f":"$K34*'Measure CE Results'!$EC35","v":0},{"$error":"#DIV/0!"},1652.969717954629,{"$f":"$K34*'Measure CE Results'!$ED35","v":3224.0311313443149},{"$f":"$K34*'Measure CE Results'!$EE35","v":1249.7367758524088},2.5797681508934533,1974.2943554919061,{"$f":"$K34*'Measure CE Results'!$EF35","v":1652.969717954629},{"$f":"$K34*'Measure CE Results'!$EG35","v":5369.2965455094127},0.30785591817182884,-3716.3268275547834,{"$f":"$K34*'Measure CE Results'!$EH35","v":4.6788291938856547E-3},{"$f":"$K34*'Measure CE Results'!$EJ35","v":38558.904970900512},{"$f":"$K34*'Measure CE Results'!$EI35","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Umbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kit Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pr-Residential-ClotheslinennD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Miscellaneous       ","Umbrella stand/clothesline kit","Umbrella stand/clothesline kit Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Clothesline",2015,58.639115580530223,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K35*'Measure CE Results'!$DX36","v":21053.839703403602},{"$f":"$K35*'Measure CE Results'!$DY36","v":7495.428415933774},2.8088907711595739,13558.411287469829,{"$f":"$K35*'Measure CE Results'!$DZ36","v":21053.839703403602},{"$f":"$K35*'Measure CE Results'!$EA36","v":7495.428415933774},2.8088907711595739,13558.411287469829,{"$f":"$K35*'Measure CE Results'!$EB36","v":18307.686698611829},{"$f":"$K35*'Measure CE Results'!$EC36","v":0},{"$error":"#DIV/0!"},18307.686698611829,{"$f":"$K35*'Measure CE Results'!$ED36","v":19225.252648432357},{"$f":"$K35*'Measure CE Results'!$EE36","v":4500.6816723401125},4.271631287896942,14724.570976092244,{"$f":"$K35*'Measure CE Results'!$EF36","v":18307.686698611829},{"$f":"$K35*'Measure CE Results'!$EG36","v":32017.706537694525},0.57179881629117146,-13710.019839082695,{"$f":"$K35*'Measure CE Results'!$EH36","v":58.671140361592194},{"$f":"$K35*'Measure CE Results'!$EJ36","v":231344.98063701266},{"$f":"$K35*'Measure CE Results'!$EI36","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.Water heater blanketWater heater blanketWater heater blanket Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ptial-Water_Heater_BlanketnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Water Heating - Residential","Water heater blanket","Water heater blanket Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Water_Heater_Blanket",2015,5.7730172439985772,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K36*'Measure CE Results'!$DX37","v":277.50352238651459},{"$f":"$K36*'Measure CE Results'!$DY37","v":427.76695531432898},0.64872594514132398,-150.26343292781439,{"$f":"$K36*'Measure CE Results'!$DZ37","v":277.50352238651459},{"$f":"$K36*'Measure CE Results'!$EA37","v":427.76695531432898},0.64872594514132398,-150.26343292781439,{"$f":"$K36*'Measure CE Results'!$EB37","v":241.30741077088229},{"$f":"$K36*'Measure CE Results'!$EC37","v":0},{"$error":"#DIV/0!"},241.30741077088229,{"$f":"$K36*'Measure CE Results'!$ED37","v":361.86339255186454},{"$f":"$K36*'Measure CE Results'!$EE37","v":256.85561771536004},1.408820238274372,105.0077748365045,{"$f":"$K36*'Measure CE Results'!$EF37","v":241.30741077088229},{"$f":"$K36*'Measure CE Results'!$EG37","v":602.64674391183553},0.40041270148500868,-361.33933314095327,{"$f":"$K36*'Measure CE Results'!$EH37","v":0.5054410395526977},{"$f":"$K36*'Measure CE Results'!$EJ37","v":4427.6635064816473},{"$f":"$K36*'Measure CE Results'!$EI37","v":0},{"$error":"#DIV/0!"},0]
["CConsumerCoupons Osworks Inc.WeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc.","Thermal Envelope","Weatherstrip","Weatherstrip Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Weatherstripping",2015,352.78048566996409,0,0,0,"no","yes","Dx",{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K37*'Measure CE Results'!$DX38","v":11913.896490593113},{"$f":"$K37*'Measure CE Results'!$DY38","v":8330.9240262210533},1.4300810394014976,3582.9724643720601,{"$f":"$K37*'Measure CE Results'!$DZ38","v":11913.896490593113},{"$f":"$K37*'Measure CE Results'!$EA38","v":8330.9240262210533},1.4300810394014976,3582.9724643720601,{"$f":"$K37*'Measure CE Results'!$EB38","v":10359.909991820099},{"$f":"$K37*'Measure CE Results'!$EC38","v":0},{"$error":"#DIV/0!"},10359.909991820099,{"$f":"$K37*'Measure CE Results'!$ED38","v":19013.014867732207},{"$f":"$K37*'Measure CE Results'!$EE38","v":5002.3607721694079},3.8008084050056836,14010.654095562799,{"$f":"$K37*'Measure CE Results'!$EF38","v":10359.909991820099},{"$f":"$K37*'Measure CE Results'!$EG38","v":31664.246060324771},0.32718006208273637,-21304.336068504672,{"$f":"$K37*'Measure CE Results'!$EH38","v":3.4932439098636854},{"$f":"$K37*'Measure CE Results'!$EJ38","v":224122.08049219617},{"$f":"$K37*'Measure CE Results'!$EI38","v":0},{"$error":"#DIV/0!"},0]
["CBusinessSmall Busiworks Inc.CFL EUL - 12 HOCFL EUL - 12 HOSBL CFL EUL - 12 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 12 HO","SBL CFL EUL - 12 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K38*'Measure CE Results'!$DX39","v":0},{"$f":"$K38*'Measure CE Results'!$DY39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$DZ39","v":0},{"$f":"$K38*'Measure CE Results'!$EA39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EB39","v":0},{"$f":"$K38*'Measure CE Results'!$EC39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$ED39","v":0},{"$f":"$K38*'Measure CE Results'!$EE39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EF39","v":0},{"$f":"$K38*'Measure CE Results'!$EG39","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K38*'Measure CE Results'!$EH39","v":0},{"$f":"$K38*'Measure CE Results'!$EJ39","v":0},{"$f":"$K38*'Measure CE Results'!$EI39","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.CFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 12 Std","SBL CFL EUL - 12 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K39*'Measure CE Results'!$DX40","v":0},{"$f":"$K39*'Measure CE Results'!$DY40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$DZ40","v":0},{"$f":"$K39*'Measure CE Results'!$EA40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EB40","v":0},{"$f":"$K39*'Measure CE Results'!$EC40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$ED40","v":0},{"$f":"$K39*'Measure CE Results'!$EE40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EF40","v":0},{"$f":"$K39*'Measure CE Results'!$EG40","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K39*'Measure CE Results'!$EH40","v":0},{"$f":"$K39*'Measure CE Results'!$EJ40","v":0},{"$f":"$K39*'Measure CE Results'!$EI40","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 HO","SBL CFL EUL - 3 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K40*'Measure CE Results'!$DX41","v":0},{"$f":"$K40*'Measure CE Results'!$DY41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$DZ41","v":0},{"$f":"$K40*'Measure CE Results'!$EA41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EB41","v":0},{"$f":"$K40*'Measure CE Results'!$EC41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$ED41","v":0},{"$f":"$K40*'Measure CE Results'!$EE41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EF41","v":0},{"$f":"$K40*'Measure CE Results'!$EG41","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K40*'Measure CE Results'!$EH41","v":0},{"$f":"$K40*'Measure CE Results'!$EJ41","v":0},{"$f":"$K40*'Measure CE Results'!$EI41","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 PARCFL EUL - 3 PARSBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 PAR","SBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K41*'Measure CE Results'!$DX42","v":0},{"$f":"$K41*'Measure CE Results'!$DY42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$DZ42","v":0},{"$f":"$K41*'Measure CE Results'!$EA42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EB42","v":0},{"$f":"$K41*'Measure CE Results'!$EC42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$ED42","v":0},{"$f":"$K41*'Measure CE Results'!$EE42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EF42","v":0},{"$f":"$K41*'Measure CE Results'!$EG42","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K41*'Measure CE Results'!$EH42","v":0},{"$f":"$K41*'Measure CE Results'!$EJ42","v":0},{"$f":"$K41*'Measure CE Results'!$EI42","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.CFL EUL - 3 StdCFL EUL - 3 StdSBL CFL EUL - 3 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","CFL EUL - 3 Std","SBL CFL EUL - 3 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K42*'Measure CE Results'!$DX43","v":0},{"$f":"$K42*'Measure CE Results'!$DY43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$DZ43","v":0},{"$f":"$K42*'Measure CE Results'!$EA43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EB43","v":0},{"$f":"$K42*'Measure CE Results'!$EC43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$ED43","v":0},{"$f":"$K42*'Measure CE Results'!$EE43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EF43","v":0},{"$f":"$K42*'Measure CE Results'!$EG43","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K42*'Measure CE Results'!$EH43","v":0},{"$f":"$K42*'Measure CE Results'!$EJ43","v":0},{"$f":"$K42*'Measure CE Results'!$EI43","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B43,1)),TRIM(LEFT(C43,20)),TRIM(LEFT(D43,10)),TRIM(RIGHT(D43,10)),TRIM(LEFT(F43,20)),TRIM(RIGHT(F43,20)),TRIM(LEFT(G43,105)),TRIM(LEFT(H43,20)),TRIM(RIGHT(H43,20)),TRIM(LEFT(I43,1)),TRIM(RIGHT(I43,25)),TRIM(LEFT(O43,1)),TRIM(LEFT(P43,1)),TRIM(LEFT(Q43,1)))","v":"CBusinessSmall Busiworks Inc.Contractor EUL - 1Contractor EUL - 1SBL Contractor EUL - 1 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},"CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","Contractor EUL - 1","SBL Contractor EUL - 1 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K43*'Measure CE Results'!$DX44","v":0},{"$f":"$K43*'Measure CE Results'!$DY44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$DZ44","v":0},{"$f":"$K43*'Measure CE Results'!$EA44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EB44","v":0},{"$f":"$K43*'Measure CE Results'!$EC44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$ED44","v":0},{"$f":"$K43*'Measure CE Results'!$EE44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EF44","v":0},{"$f":"$K43*'Measure CE Results'!$EG44","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K43*'Measure CE Results'!$EH44","v":0},{"$f":"$K43*'Measure CE Results'!$EJ44","v":0},{"$f":"$K43*'Measure CE Results'!$EI44","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.exit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","exit EUL - 10","SBL exit EUL - 10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K44*'Measure CE Results'!$DX45","v":0},{"$f":"$K44*'Measure CE Results'!$DY45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$DZ45","v":0},{"$f":"$K44*'Measure CE Results'!$EA45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EB45","v":0},{"$f":"$K44*'Measure CE Results'!$EC45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$ED45","v":0},{"$f":"$K44*'Measure CE Results'!$EE45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EF45","v":0},{"$f":"$K44*'Measure CE Results'!$EG45","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K44*'Measure CE Results'!$EH45","v":0},{"$f":"$K44*'Measure CE Results'!$EJ45","v":0},{"$f":"$K44*'Measure CE Results'!$EI45","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.HW EUL - 15HW EUL - 15SBL HW EUL - 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 15","SBL HW EUL - 15 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K45*'Measure CE Results'!$DX46","v":0},{"$f":"$K45*'Measure CE Results'!$DY46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$DZ46","v":0},{"$f":"$K45*'Measure CE Results'!$EA46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EB46","v":0},{"$f":"$K45*'Measure CE Results'!$EC46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$ED46","v":0},{"$f":"$K45*'Measure CE Results'!$EE46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EF46","v":0},{"$f":"$K45*'Measure CE Results'!$EG46","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K45*'Measure CE Results'!$EH46","v":0},{"$f":"$K45*'Measure CE Results'!$EJ46","v":0},{"$f":"$K45*'Measure CE Results'!$EI46","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.HW EUL - 5HW EUL - 5SBL HW EUL - 5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 5","SBL HW EUL - 5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K46*'Measure CE Results'!$DX47","v":0},{"$f":"$K46*'Measure CE Results'!$DY47","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K46*'Measure CE Results'!$DZ47","v":0},{"$f":"$K46*'Measure CE Results'!$EA47","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K46*'Measure CE Results'!$EB47","v":0},{"$f":"$K46*'Measure CE Results'!$EC47","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K46*'Measure CE Results'!$ED47","v":0},{"$f":"$K46*'Measure CE Results'!$EE47","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K46*'Measure CE Results'!$EF47","v":0},{"$f":"$K46*'Measure CE Results'!$EG47","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K46*'Measure CE Results'!$EH47","v":0},{"$f":"$K46*'Measure CE Results'!$EJ47","v":0},{"$f":"$K46*'Measure CE Results'!$EI47","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.HW EUL - 7HW EUL - 7SBL HW EUL - 7 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","HW EUL - 7","SBL HW EUL - 7 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K47*'Measure CE Results'!$DX48","v":0},{"$f":"$K47*'Measure CE Results'!$DY48","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K47*'Measure CE Results'!$DZ48","v":0},{"$f":"$K47*'Measure CE Results'!$EA48","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K47*'Measure CE Results'!$EB48","v":0},{"$f":"$K47*'Measure CE Results'!$EC48","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K47*'Measure CE Results'!$ED48","v":0},{"$f":"$K47*'Measure CE Results'!$EE48","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K47*'Measure CE Results'!$EF48","v":0},{"$f":"$K47*'Measure CE Results'!$EG48","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K47*'Measure CE Results'!$EH48","v":0},{"$f":"$K47*'Measure CE Results'!$EJ48","v":0},{"$f":"$K47*'Measure CE Results'!$EI48","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.LED EUL - 11 HOLED EUL - 11 HOSBL LED EUL - 11 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 HO","SBL LED EUL - 11 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K48*'Measure CE Results'!$DX49","v":0},{"$f":"$K48*'Measure CE Results'!$DY49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$DZ49","v":0},{"$f":"$K48*'Measure CE Results'!$EA49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EB49","v":0},{"$f":"$K48*'Measure CE Results'!$EC49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$ED49","v":0},{"$f":"$K48*'Measure CE Results'!$EE49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EF49","v":0},{"$f":"$K48*'Measure CE Results'!$EG49","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K48*'Measure CE Results'!$EH49","v":0},{"$f":"$K48*'Measure CE Results'!$EJ49","v":0},{"$f":"$K48*'Measure CE Results'!$EI49","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.LED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 PAR","SBL LED EUL - 11 PAR Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K49*'Measure CE Results'!$DX50","v":0},{"$f":"$K49*'Measure CE Results'!$DY50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$DZ50","v":0},{"$f":"$K49*'Measure CE Results'!$EA50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EB50","v":0},{"$f":"$K49*'Measure CE Results'!$EC50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$ED50","v":0},{"$f":"$K49*'Measure CE Results'!$EE50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EF50","v":0},{"$f":"$K49*'Measure CE Results'!$EG50","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K49*'Measure CE Results'!$EH50","v":0},{"$f":"$K49*'Measure CE Results'!$EJ50","v":0},{"$f":"$K49*'Measure CE Results'!$EI50","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.LED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","LED EUL - 11 Std","SBL LED EUL - 11 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K50*'Measure CE Results'!$DX51","v":0},{"$f":"$K50*'Measure CE Results'!$DY51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$DZ51","v":0},{"$f":"$K50*'Measure CE Results'!$EA51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EB51","v":0},{"$f":"$K50*'Measure CE Results'!$EC51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$ED51","v":0},{"$f":"$K50*'Measure CE Results'!$EE51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EF51","v":0},{"$f":"$K50*'Measure CE Results'!$EG51","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K50*'Measure CE Results'!$EH51","v":0},{"$f":"$K50*'Measure CE Results'!$EJ51","v":0},{"$f":"$K50*'Measure CE Results'!$EI51","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.MH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","MH EUL - 12","SBL MH EUL - 12 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K51*'Measure CE Results'!$DX52","v":0},{"$f":"$K51*'Measure CE Results'!$DY52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$DZ52","v":0},{"$f":"$K51*'Measure CE Results'!$EA52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EB52","v":0},{"$f":"$K51*'Measure CE Results'!$EC52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$ED52","v":0},{"$f":"$K51*'Measure CE Results'!$EE52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EF52","v":0},{"$f":"$K51*'Measure CE Results'!$EG52","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K51*'Measure CE Results'!$EH52","v":0},{"$f":"$K51*'Measure CE Results'!$EJ52","v":0},{"$f":"$K51*'Measure CE Results'!$EI52","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 StdT8/T5 EUL - 12 StdSBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","T8/T5 EUL - 12 Std","SBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K52*'Measure CE Results'!$DX53","v":0},{"$f":"$K52*'Measure CE Results'!$DY53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$DZ53","v":0},{"$f":"$K52*'Measure CE Results'!$EA53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EB53","v":0},{"$f":"$K52*'Measure CE Results'!$EC53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$ED53","v":0},{"$f":"$K52*'Measure CE Results'!$EE53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EF53","v":0},{"$f":"$K52*'Measure CE Results'!$EG53","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K52*'Measure CE Results'!$EH53","v":0},{"$f":"$K52*'Measure CE Results'!$EJ53","v":0},{"$f":"$K52*'Measure CE Results'!$EI53","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 T12 BT5 EUL - 12 T12 BaseSBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc.","Lighting","T8/T5 EUL - 12 T12 Base","SBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K53*'Measure CE Results'!$DX54","v":0},{"$f":"$K53*'Measure CE Results'!$DY54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$DZ54","v":0},{"$f":"$K53*'Measure CE Results'!$EA54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EB54","v":0},{"$f":"$K53*'Measure CE Results'!$EC54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$ED54","v":0},{"$f":"$K53*'Measure CE Results'!$EE54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EF54","v":0},{"$f":"$K53*'Measure CE Results'!$EG54","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K53*'Measure CE Results'!$EH54","v":0},{"$f":"$K53*'Measure CE Results'!$EJ54","v":0},{"$f":"$K53*'Measure CE Results'!$EI54","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assisworks Inc.ENERGY STAR® ROOM AIROOM AIR CONDITIONERHAP Air Conditioner Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psumer-Residential-AC_RoomNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Space Cooling and Heating","ENERGY STAR® ROOM AIR CONDITIONER","HAP Air Conditioner Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-AC_Room",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K54*'Measure CE Results'!$DX55","v":0},{"$f":"$K54*'Measure CE Results'!$DY55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$DZ55","v":0},{"$f":"$K54*'Measure CE Results'!$EA55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EB55","v":0},{"$f":"$K54*'Measure CE Results'!$EC55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$ED55","v":0},{"$f":"$K54*'Measure CE Results'!$EE55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EF55","v":0},{"$f":"$K54*'Measure CE Results'!$EG55","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K54*'Measure CE Results'!$EH55","v":0},{"$f":"$K54*'Measure CE Results'!$EJ55","v":0},{"$f":"$K54*'Measure CE Results'!$EI55","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","HAP CFL A-type Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,986,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K55*'Measure CE Results'!$DX56","v":8486.2303206318575},{"$f":"$K55*'Measure CE Results'!$DY56","v":2352.9999999999995},3.6065577223254821,6133.2303206318575,{"$f":"$K55*'Measure CE Results'!$DZ56","v":8486.2303206318575},{"$f":"$K55*'Measure CE Results'!$EA56","v":2352.9999999999995},3.6065577223254821,6133.2303206318575,{"$f":"$K55*'Measure CE Results'!$EB56","v":7379.3307135929208},{"$f":"$K55*'Measure CE Results'!$EC56","v":0},{"$error":"#DIV/0!"},7379.3307135929208,{"$f":"$K55*'Measure CE Results'!$ED56","v":38457.442562489901},{"$f":"$K55*'Measure CE Results'!$EE56","v":2352.9999999999995},16.344004488945988,36104.442562489901,{"$f":"$K55*'Measure CE Results'!$EF56","v":7379.3307135929208},{"$f":"$K55*'Measure CE Results'!$EG56","v":38457.442562489901},0.19188303282523711,-31078.111848896981,{"$f":"$K55*'Measure CE Results'!$EH56","v":8.3488667858975738},{"$f":"$K55*'Measure CE Results'!$EJ56","v":160721.1059478285},{"$f":"$K55*'Measure CE Results'!$EI56","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type High Output Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TWISTER","HAP CFL A-type High Output Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,96,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K56*'Measure CE Results'!$DX57","v":1191.2323918557099},{"$f":"$K56*'Measure CE Results'!$DY57","v":479.99999999999989},2.4817341496993963,711.23239185571003,{"$f":"$K56*'Measure CE Results'!$DZ57","v":1191.2323918557099},{"$f":"$K56*'Measure CE Results'!$EA57","v":479.99999999999989},2.4817341496993963,711.23239185571003,{"$f":"$K56*'Measure CE Results'!$EB57","v":1035.854253787574},{"$f":"$K56*'Measure CE Results'!$EC57","v":0},{"$error":"#DIV/0!"},1035.854253787574,{"$f":"$K56*'Measure CE Results'!$ED57","v":6046.6735526818065},{"$f":"$K56*'Measure CE Results'!$EE57","v":479.99999999999989},12.5972365680871,5566.6735526818065,{"$f":"$K56*'Measure CE Results'!$EF57","v":1035.854253787574},{"$f":"$K56*'Measure CE Results'!$EG57","v":6046.6735526818065},0.17130976970439463,-5010.8192988942328,{"$f":"$K56*'Measure CE Results'!$EH57","v":1.1343378518236971},{"$f":"$K56*'Measure CE Results'!$EJ57","v":21836.740091665786},{"$f":"$K56*'Measure CE Results'!$EI57","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR30HAP CFL PAR 30 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Outdoor Solar LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR30","HAP CFL PAR 30 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Outdoor Solar Lighting",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K57*'Measure CE Results'!$DX58","v":0},{"$f":"$K57*'Measure CE Results'!$DY58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$DZ58","v":0},{"$f":"$K57*'Measure CE Results'!$EA58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EB58","v":0},{"$f":"$K57*'Measure CE Results'!$EC58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$ED58","v":0},{"$f":"$K57*'Measure CE Results'!$EE58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EF58","v":0},{"$f":"$K57*'Measure CE Results'!$EG58","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K57*'Measure CE Results'!$EH58","v":0},{"$f":"$K57*'Measure CE Results'!$EJ58","v":0},{"$f":"$K57*'Measure CE Results'!$EI58","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR38HAP CFL PAR 38 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS)-PAR38","HAP CFL PAR 38 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,0,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K58*'Measure CE Results'!$DX59","v":0},{"$f":"$K58*'Measure CE Results'!$DY59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$DZ59","v":0},{"$f":"$K58*'Measure CE Results'!$EA59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EB59","v":0},{"$f":"$K58*'Measure CE Results'!$EC59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$ED59","v":0},{"$f":"$K58*'Measure CE Results'!$EE59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EF59","v":0},{"$f":"$K58*'Measure CE Results'!$EG59","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K58*'Measure CE Results'!$EH59","v":0},{"$f":"$K58*'Measure CE Results'!$EJ59","v":0},{"$f":"$K58*'Measure CE Results'!$EI59","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Lighting","ENERGY STAR® QUALIFIED COMPACT FLUORESCENT LAMPS (CFLS) TRI-LIGHT","HAP CFL Three-way Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,12,0,0,0,"Yes","No","Dx",{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K59*'Measure CE Results'!$DX60","v":205.12171401709895},{"$f":"$K59*'Measure CE Results'!$DY60","v":95.999999999999986},2.1366845210114476,109.12171401709897,{"$f":"$K59*'Measure CE Results'!$DZ60","v":205.12171401709895},{"$f":"$K59*'Measure CE Results'!$EA60","v":95.999999999999986},2.1366845210114476,109.12171401709897,{"$f":"$K59*'Measure CE Results'!$EB60","v":178.36670784095566},{"$f":"$K59*'Measure CE Results'!$EC60","v":0},{"$error":"#DIV/0!"},178.36670784095566,{"$f":"$K59*'Measure CE Results'!$ED60","v":960.27780351826652},{"$f":"$K59*'Measure CE Results'!$EE60","v":95.999999999999986},10.002893786648611,864.27780351826652,{"$f":"$K59*'Measure CE Results'!$EF60","v":178.36670784095566},{"$f":"$K59*'Measure CE Results'!$EG60","v":960.27780351826652},0.18574490338884808,-781.91109567731087,{"$f":"$K59*'Measure CE Results'!$EH60","v":0.20916555769721651},{"$f":"$K59*'Measure CE Results'!$EJ60","v":4026.5727818384612},{"$f":"$K59*'Measure CE Results'!$EI60","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Assisworks Inc.Comprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Thermal Envelope","Comprehensive Draft-Proofing","HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Furnace_ECM_1",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K60*'Measure CE Results'!$DX61","v":0},{"$f":"$K60*'Measure CE Results'!$DY61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$DZ61","v":0},{"$f":"$K60*'Measure CE Results'!$EA61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EB61","v":0},{"$f":"$K60*'Measure CE Results'!$EC61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$ED61","v":0},{"$f":"$K60*'Measure CE Results'!$EE61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EF61","v":0},{"$f":"$K60*'Measure CE Results'!$EG61","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K60*'Measure CE Results'!$EH61","v":0},{"$f":"$K60*'Measure CE Results'!$EJ61","v":0},{"$f":"$K60*'Measure CE Results'!$EI61","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assisworks Inc.ENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERHAP Dehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Space Cooling and Heating","ENERGY STAR® DEHUMIDIFIER","HAP Dehumidifier Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Dehumidifiers",2015,4,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K61*'Measure CE Results'!$DX62","v":983.68683101809597},{"$f":"$K61*'Measure CE Results'!$DY62","v":924.99999999999989},1.0634452227222659,58.686831018096086,{"$f":"$K61*'Measure CE Results'!$DZ62","v":983.68683101809597},{"$f":"$K61*'Measure CE Results'!$EA62","v":924.99999999999989},1.0634452227222659,58.686831018096086,{"$f":"$K61*'Measure CE Results'!$EB62","v":855.37985305921393},{"$f":"$K61*'Measure CE Results'!$EC62","v":0},{"$error":"#DIV/0!"},855.37985305921393,{"$f":"$K61*'Measure CE Results'!$ED62","v":1341.9596457111465},{"$f":"$K61*'Measure CE Results'!$EE62","v":924.99999999999989},1.4507671845525911,416.95964571114666,{"$f":"$K61*'Measure CE Results'!$EF62","v":855.37985305921393},{"$f":"$K61*'Measure CE Results'!$EG62","v":1341.9596457111465},0.63741100993086963,-486.57979265193262,{"$f":"$K61*'Measure CE Results'!$EH62","v":2.8782392867576427},{"$f":"$K61*'Measure CE Results'!$EJ62","v":9569.152278693995},{"$f":"$K61*'Measure CE Results'!$EI62","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Assisworks Inc.ENERGY STAR® FREEZERHAP Freezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Household Appliances","ENERGY STAR® FREEZER                                                                                ","HAP Freezer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Refrigerators",2015,6,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K62*'Measure CE Results'!$DX63","v":3428.610492730968},{"$f":"$K62*'Measure CE Results'!$DY63","v":3199.9999999999995},1.0714407789784277,228.61049273096842,{"$f":"$K62*'Measure CE Results'!$DZ63","v":3428.610492730968},{"$f":"$K62*'Measure CE Results'!$EA63","v":3199.9999999999995},1.0714407789784277,228.61049273096842,{"$f":"$K62*'Measure CE Results'!$EB63","v":2981.4004284617117},{"$f":"$K62*'Measure CE Results'!$EC63","v":0},{"$error":"#DIV/0!"},2981.4004284617117,{"$f":"$K62*'Measure CE Results'!$ED63","v":6341.9264548813107},{"$f":"$K62*'Measure CE Results'!$EE63","v":3199.9999999999995},1.9818520171504099,3141.9264548813112,{"$f":"$K62*'Measure CE Results'!$EF63","v":2981.4004284617117},{"$f":"$K62*'Measure CE Results'!$EG63","v":6341.9264548813107},0.47010958731111757,-3360.526026419599,{"$f":"$K62*'Measure CE Results'!$EH63","v":5.7600628097509272},{"$f":"$K62*'Measure CE Results'!$EJ63","v":42465.311598734646},{"$f":"$K62*'Measure CE Results'!$EI63","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Assisworks Inc.ENERGY STAR® REFRIGEHAP Refrigerator Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","Household Appliances","ENERGY STAR® REFRIGERATOR                                                                           ","HAP Refrigerator Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Refrigerators",2015,34,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K66*'Measure CE Results'!$DX67","v":22332.733899499432},{"$f":"$K66*'Measure CE Results'!$DY67","v":23924.999999999993},0.93344760290488771,-1592.2661005005612,{"$f":"$K66*'Measure CE Results'!$DZ67","v":22332.733899499432},{"$f":"$K66*'Measure CE Results'!$EA67","v":23924.999999999993},0.93344760290488771,-1592.2661005005612,{"$f":"$K66*'Measure CE Results'!$EB67","v":19419.76860826038},{"$f":"$K66*'Measure CE Results'!$EC67","v":0},{"$error":"#DIV/0!"},19419.76860826038,{"$f":"$K66*'Measure CE Results'!$ED67","v":43166.907409859443},{"$f":"$K66*'Measure CE Results'!$EE67","v":23924.999999999993},1.804259452867689,19241.90740985945,{"$f":"$K66*'Measure CE Results'!$EF67","v":19419.76860826038},{"$f":"$K66*'Measure CE Results'!$EG67","v":43166.907409859443},0.44987630046957799,-23747.138801599063,{"$f":"$K66*'Measure CE Results'!$EH67","v":38.738249907344219},{"$f":"$K66*'Measure CE Results'!$EJ67","v":303308.43419807742},{"$f":"$K66*'Measure CE Results'!$EI67","v":0},{"$error":"#DIV/0!"},0]
["CBusinessHigh Perfoworks Inc.CustomCustomHPNC Custom Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Miscellaneous       ","Custom","HPNC Custom Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K73*'Measure CE Results'!$DX74","v":0},{"$f":"$K73*'Measure CE Results'!$DY74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$DZ74","v":0},{"$f":"$K73*'Measure CE Results'!$EA74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EB74","v":0},{"$f":"$K73*'Measure CE Results'!$EC74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$ED74","v":0},{"$f":"$K73*'Measure CE Results'!$EE74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EF74","v":0},{"$f":"$K73*'Measure CE Results'!$EG74","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K73*'Measure CE Results'!$EH74","v":0},{"$f":"$K73*'Measure CE Results'!$EJ74","v":0},{"$f":"$K73*'Measure CE Results'!$EI74","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfoworks Inc.Halogen LampsHalogen LampsHPNC Halogen Lamps Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Lighting","Halogen Lamps","HPNC Halogen Lamps Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K76*'Measure CE Results'!$DX77","v":0},{"$f":"$K76*'Measure CE Results'!$DY77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$DZ77","v":0},{"$f":"$K76*'Measure CE Results'!$EA77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EB77","v":0},{"$f":"$K76*'Measure CE Results'!$EC77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$ED77","v":0},{"$f":"$K76*'Measure CE Results'!$EE77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EF77","v":0},{"$f":"$K76*'Measure CE Results'!$EG77","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K76*'Measure CE Results'!$EH77","v":0},{"$f":"$K76*'Measure CE Results'!$EJ77","v":0},{"$f":"$K76*'Measure CE Results'!$EI77","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfoworks Inc.LED RECESSED DOWNLIGRECESSED DOWNLIGHTSHPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","Lighting","LED RECESSED DOWNLIGHTS","HPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K83*'Measure CE Results'!$DX84","v":0},{"$f":"$K83*'Measure CE Results'!$DY84","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K83*'Measure CE Results'!$DZ84","v":0},{"$f":"$K83*'Measure CE Results'!$EA84","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K83*'Measure CE Results'!$EB84","v":0},{"$f":"$K83*'Measure CE Results'!$EC84","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K83*'Measure CE Results'!$ED84","v":0},{"$f":"$K83*'Measure CE Results'!$EE84","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K83*'Measure CE Results'!$EF84","v":0},{"$f":"$K83*'Measure CE Results'!$EG84","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K83*'Measure CE Results'!$EH84","v":0},{"$f":"$K83*'Measure CE Results'!$EJ84","v":0},{"$f":"$K83*'Measure CE Results'!$EI84","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerRNC Oshawaworks Inc.All Off SwitchAll Off SwitchOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingNND","CUSTOM - Archetype","Consumer","RNC Oshawa PUC Networks Inc.","Lighting","All Off Switch","Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($A92,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},0,0,0,{"$f":"$K92*'Measure CE Results'!$DX93","v":0},{"$f":"$K92*'Measure CE Results'!$DY93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$DZ93","v":0},{"$f":"$K92*'Measure CE Results'!$EA93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EB93","v":0},{"$f":"$K92*'Measure CE Results'!$EC93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$ED93","v":0},{"$f":"$K92*'Measure CE Results'!$EE93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EF93","v":0},{"$f":"$K92*'Measure CE Results'!$EG93","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K92*'Measure CE Results'!$EH93","v":0},{"$f":"$K92*'Measure CE Results'!$EJ93","v":0},{"$f":"$K92*'Measure CE Results'!$EI93","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerRNC Oshawaworks Inc.NEW HOME CONSTRUCTIOEnerGuide 8384 HomesOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PSealing - Gas Fired, PSCNND","CUSTOM - Archetype","Consumer","RNC Oshawa PUC Networks Inc.","New Home","NEW HOME CONSTRUCTION - EnerGuide 8384 Homes","Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Duct Sealing - Gas Fired, PSC",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.49},{"$f":"VLOOKUP($A96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.4900000000000001},0,0,0,{"$f":"$K96*'Measure CE Results'!$DX97","v":0},{"$f":"$K96*'Measure CE Results'!$DY97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$DZ97","v":0},{"$f":"$K96*'Measure CE Results'!$EA97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EB97","v":0},{"$f":"$K96*'Measure CE Results'!$EC97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$ED97","v":0},{"$f":"$K96*'Measure CE Results'!$EE97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EF97","v":0},{"$f":"$K96*'Measure CE Results'!$EG97","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K96*'Measure CE Results'!$EH97","v":0},{"$f":"$K96*'Measure CE Results'!$EJ97","v":0},{"$f":"$K96*'Measure CE Results'!$EI97","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessAudit Fundworks Inc.Audit ReportAudit ReportAudit Report Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Audit Funding Oshawa PUC Networks Inc.","Miscellaneous       ","Audit Report","Audit Report Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K103*'Measure CE Results'!$DX104","v":0},{"$f":"$K103*'Measure CE Results'!$DY104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$DZ104","v":0},{"$f":"$K103*'Measure CE Results'!$EA104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EB104","v":0},{"$f":"$K103*'Measure CE Results'!$EC104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$ED104","v":0},{"$f":"$K103*'Measure CE Results'!$EE104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EF104","v":0},{"$f":"$K103*'Measure CE Results'!$EG104","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K103*'Measure CE Results'!$EH104","v":0},{"$f":"$K103*'Measure CE Results'!$EJ104","v":0},{"$f":"$K103*'Measure CE Results'!$EI104","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerApplianceworks Inc.FreezerFreezerFreezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-FreezersNND","CUSTOM - Archetype","Consumer","Appliance Retirement Oshawa PUC Networks Inc.","Household Appliances","Freezer","Freezer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Freezers",2015,11,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.4845294117646623},{"$f":"VLOOKUP($A106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.48452941176471354},0,0,0,{"$f":"$K106*'Measure CE Results'!$DX107","v":1194.8115738064671},{"$f":"$K106*'Measure CE Results'!$DY107","v":159.89470588233854},7.4724898939786737,1034.9168679241286,{"$f":"$K106*'Measure CE Results'!$DZ107","v":1194.8115738064671},{"$f":"$K106*'Measure CE Results'!$EA107","v":159.89470588233854},7.4724898939786737,1034.9168679241286,{"$f":"$K106*'Measure CE Results'!$EB107","v":1038.9665859186671},{"$f":"$K106*'Measure CE Results'!$EC107","v":0},{"$error":"#DIV/0!"},1038.9665859186671,{"$f":"$K106*'Measure CE Results'!$ED107","v":5755.7163753297755},{"$f":"$K106*'Measure CE Results'!$EE107","v":329.99999999999994},17.441564773726597,5425.7163753297755,{"$f":"$K106*'Measure CE Results'!$EF107","v":1038.9665859186671},{"$f":"$K106*'Measure CE Results'!$EG107","v":2788.8138696227707},0.37254784094257359,-1749.8472837041036,{"$f":"$K106*'Measure CE Results'!$EH107","v":2.9247222290468655},{"$f":"$K106*'Measure CE Results'!$EJ107","v":21176.651832024985},{"$f":"$K106*'Measure CE Results'!$EI107","v":0},{"$error":"#DIV/0!"},0]
["CBusinessEnergy Manworks Inc.Energy Manager EUL01Energy Manager EUL01Energy Manager EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc.","Miscellaneous       ","Energy Manager EUL01","Energy Manager EUL01 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},0,0,0,{"$f":"$K113*'Measure CE Results'!$DX114","v":0},{"$f":"$K113*'Measure CE Results'!$DY114","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K113*'Measure CE Results'!$DZ114","v":0},{"$f":"$K113*'Measure CE Results'!$EA114","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K113*'Measure CE Results'!$EB114","v":0},{"$f":"$K113*'Measure CE Results'!$EC114","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K113*'Measure CE Results'!$ED114","v":0},{"$f":"$K113*'Measure CE Results'!$EE114","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K113*'Measure CE Results'!$EF114","v":0},{"$f":"$K113*'Measure CE Results'!$EG114","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K113*'Measure CE Results'!$EH114","v":0},{"$f":"$K113*'Measure CE Results'!$EJ114","v":0},{"$f":"$K113*'Measure CE Results'!$EI114","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnergy Manworks Inc.Energy Manager EUL10Energy Manager EUL10Energy Manager EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc.","Miscellaneous       ","Energy Manager EUL10","Energy Manager EUL10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,2,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A122,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000139},0,0,0,{"$f":"$K122*'Measure CE Results'!$DX123","v":30227.822150725482},{"$f":"$K122*'Measure CE Results'!$DY123","v":2591.2949999999996},11.665141232752537,27636.527150725484,{"$f":"$K122*'Measure CE Results'!$DZ123","v":30227.822150725482},{"$f":"$K122*'Measure CE Results'!$EA123","v":2591.2949999999996},11.665141232752537,27636.527150725484,{"$f":"$K122*'Measure CE Results'!$EB123","v":26285.062739761292},{"$f":"$K122*'Measure CE Results'!$EC123","v":0},{"$error":"#DIV/0!"},26285.062739761292,{"$f":"$K122*'Measure CE Results'!$ED123","v":58517.73737194507},{"$f":"$K122*'Measure CE Results'!$EE123","v":3455.0599999999995},16.936822333604937,55062.677371945072,{"$f":"$K122*'Measure CE Results'!$EF123","v":26285.062739761292},{"$f":"$K122*'Measure CE Results'!$EG123","v":43888.303028958806},0.59890815834044953,-17603.240289197514,{"$f":"$K122*'Measure CE Results'!$EH123","v":89.183330796093401},{"$f":"$K122*'Measure CE Results'!$EJ123","v":317116.36192530754},{"$f":"$K122*'Measure CE Results'!$EI123","v":0},{"$error":"#DIV/0!"},0]
["CBusinessEnergy Manworks Inc.Energy Manager EUL14Energy Manager EUL14Energy Manager EUL14 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc.","Miscellaneous       ","Energy Manager EUL14","Energy Manager EUL14 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000028},0,0,0,{"$f":"$K126*'Measure CE Results'!$DX127","v":0},{"$f":"$K126*'Measure CE Results'!$DY127","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K126*'Measure CE Results'!$DZ127","v":0},{"$f":"$K126*'Measure CE Results'!$EA127","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K126*'Measure CE Results'!$EB127","v":0},{"$f":"$K126*'Measure CE Results'!$EC127","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K126*'Measure CE Results'!$ED127","v":0},{"$f":"$K126*'Measure CE Results'!$EE127","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K126*'Measure CE Results'!$EF127","v":0},{"$f":"$K126*'Measure CE Results'!$EG127","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K126*'Measure CE Results'!$EH127","v":0},{"$f":"$K126*'Measure CE Results'!$EJ127","v":0},{"$f":"$K126*'Measure CE Results'!$EI127","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnabled Saworks Inc.Enabled Savings EUL0UL08 Non-residentialEnabled Savings EUL08 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc.","Miscellaneous       ","Enabled Savings EUL08 Non-residential","Enabled Savings EUL08 Non-residential Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K133*'Measure CE Results'!$DX134","v":0},{"$f":"$K133*'Measure CE Results'!$DY134","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K133*'Measure CE Results'!$DZ134","v":0},{"$f":"$K133*'Measure CE Results'!$EA134","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K133*'Measure CE Results'!$EB134","v":0},{"$f":"$K133*'Measure CE Results'!$EC134","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K133*'Measure CE Results'!$ED134","v":0},{"$f":"$K133*'Measure CE Results'!$EE134","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K133*'Measure CE Results'!$EF134","v":0},{"$f":"$K133*'Measure CE Results'!$EG134","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K133*'Measure CE Results'!$EH134","v":0},{"$f":"$K133*'Measure CE Results'!$EJ134","v":0},{"$f":"$K133*'Measure CE Results'!$EI134","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnabled Saworks Inc.Enabled Savings EUL1ngs EUL10 IndustrialEnabled Savings EUL10 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc.","Miscellaneous       ","Enabled Savings EUL10 Industrial","Enabled Savings EUL10 Industrial Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Other",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A142,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K142*'Measure CE Results'!$DX143","v":0},{"$f":"$K142*'Measure CE Results'!$DY143","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K142*'Measure CE Results'!$DZ143","v":0},{"$f":"$K142*'Measure CE Results'!$EA143","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K142*'Measure CE Results'!$EB143","v":0},{"$f":"$K142*'Measure CE Results'!$EC143","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K142*'Measure CE Results'!$ED143","v":0},{"$f":"$K142*'Measure CE Results'!$EE143","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K142*'Measure CE Results'!$EF143","v":0},{"$f":"$K142*'Measure CE Results'!$EG143","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K142*'Measure CE Results'!$EH143","v":0},{"$f":"$K142*'Measure CE Results'!$EJ143","v":0},{"$f":"$K142*'Measure CE Results'!$EI143","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnabled Saworks Inc.Enabled Savings EUL1ngs EUL18 IndustrialEnabled Savings EUL18 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc.","Miscellaneous       ","Enabled Savings EUL18 Industrial","Enabled Savings EUL18 Industrial Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Other",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A145,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K145*'Measure CE Results'!$DX146","v":0},{"$f":"$K145*'Measure CE Results'!$DY146","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K145*'Measure CE Results'!$DZ146","v":0},{"$f":"$K145*'Measure CE Results'!$EA146","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K145*'Measure CE Results'!$EB146","v":0},{"$f":"$K145*'Measure CE Results'!$EC146","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K145*'Measure CE Results'!$ED146","v":0},{"$f":"$K145*'Measure CE Results'!$EE146","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K145*'Measure CE Results'!$EF146","v":0},{"$f":"$K145*'Measure CE Results'!$EG146","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K145*'Measure CE Results'!$EH146","v":0},{"$f":"$K145*'Measure CE Results'!$EJ146","v":0},{"$f":"$K145*'Measure CE Results'!$EI146","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Os Inc. CFFEngineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Non-Lighting","Engineered Non-Lighting EUL15 Compressed Air","Engineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Engineered Compressed Air",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A152,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A152,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A152,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},0,0,0,{"$f":"$K152*'Measure CE Results'!$DX153","v":0},{"$f":"$K152*'Measure CE Results'!$DY153","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K152*'Measure CE Results'!$DZ153","v":0},{"$f":"$K152*'Measure CE Results'!$EA153","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K152*'Measure CE Results'!$EB153","v":0},{"$f":"$K152*'Measure CE Results'!$EC153","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K152*'Measure CE Results'!$ED153","v":0},{"$f":"$K152*'Measure CE Results'!$EE153","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K152*'Measure CE Results'!$EF153","v":0},{"$f":"$K152*'Measure CE Results'!$EG153","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K152*'Measure CE Results'!$EH153","v":0},{"$f":"$K152*'Measure CE Results'!$EJ153","v":0},{"$f":"$K152*'Measure CE Results'!$EI153","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Os Inc. CFFPrescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Prescriptive Lighting EUL10","Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A156,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K156*'Measure CE Results'!$DX157","v":0},{"$f":"$K156*'Measure CE Results'!$DY157","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K156*'Measure CE Results'!$DZ157","v":0},{"$f":"$K156*'Measure CE Results'!$EA157","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K156*'Measure CE Results'!$EB157","v":0},{"$f":"$K156*'Measure CE Results'!$EC157","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K156*'Measure CE Results'!$ED157","v":0},{"$f":"$K156*'Measure CE Results'!$EE157","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K156*'Measure CE Results'!$EF157","v":0},{"$f":"$K156*'Measure CE Results'!$EG157","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K156*'Measure CE Results'!$EH157","v":0},{"$f":"$K156*'Measure CE Results'!$EJ157","v":0},{"$f":"$K156*'Measure CE Results'!$EI157","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Os Inc. CFFPrescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Prescriptive Lighting EUL5","Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Prescriptive Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A163,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},0,0,0,{"$f":"$K163*'Measure CE Results'!$DX164","v":0},{"$f":"$K163*'Measure CE Results'!$DY164","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K163*'Measure CE Results'!$DZ164","v":0},{"$f":"$K163*'Measure CE Results'!$EA164","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K163*'Measure CE Results'!$EB164","v":0},{"$f":"$K163*'Measure CE Results'!$EC164","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K163*'Measure CE Results'!$ED164","v":0},{"$f":"$K163*'Measure CE Results'!$EE164","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K163*'Measure CE Results'!$EF164","v":0},{"$f":"$K163*'Measure CE Results'!$EG164","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K163*'Measure CE Results'!$EH164","v":0},{"$f":"$K163*'Measure CE Results'!$EJ164","v":0},{"$f":"$K163*'Measure CE Results'!$EI164","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerCoupons Oss Inc. CFFLED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","LED - specialty","LED - specialty Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A172,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K172*'Measure CE Results'!$DX173","v":0},{"$f":"$K172*'Measure CE Results'!$DY173","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K172*'Measure CE Results'!$DZ173","v":0},{"$f":"$K172*'Measure CE Results'!$EA173","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K172*'Measure CE Results'!$EB173","v":0},{"$f":"$K172*'Measure CE Results'!$EC173","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K172*'Measure CE Results'!$ED173","v":0},{"$f":"$K172*'Measure CE Results'!$EE173","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K172*'Measure CE Results'!$EF173","v":0},{"$f":"$K172*'Measure CE Results'!$EG173","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K172*'Measure CE Results'!$EH173","v":0},{"$f":"$K172*'Measure CE Results'!$EJ173","v":0},{"$f":"$K172*'Measure CE Results'!$EI173","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Power bars","Power bars Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Power_Bar",2015,0,0,0,0,"no","no","Dx",{"$f":"VLOOKUP($A175,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},0,0,0,{"$f":"$K175*'Measure CE Results'!$DX176","v":0},{"$f":"$K175*'Measure CE Results'!$DY176","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K175*'Measure CE Results'!$DZ176","v":0},{"$f":"$K175*'Measure CE Results'!$EA176","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K175*'Measure CE Results'!$EB176","v":0},{"$f":"$K175*'Measure CE Results'!$EC176","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K175*'Measure CE Results'!$ED176","v":0},{"$f":"$K175*'Measure CE Results'!$EE176","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K175*'Measure CE Results'!$EF176","v":0},{"$f":"$K175*'Measure CE Results'!$EG176","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K175*'Measure CE Results'!$EH176","v":0},{"$f":"$K175*'Measure CE Results'!$EJ176","v":0},{"$f":"$K175*'Measure CE Results'!$EI176","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busis Inc. CFFCFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","CFL EUL - 3 HO","SBL CFL EUL - 3 HO Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A182,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A182,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A182,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K182*'Measure CE Results'!$DX183","v":0},{"$f":"$K182*'Measure CE Results'!$DY183","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K182*'Measure CE Results'!$DZ183","v":0},{"$f":"$K182*'Measure CE Results'!$EA183","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K182*'Measure CE Results'!$EB183","v":0},{"$f":"$K182*'Measure CE Results'!$EC183","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K182*'Measure CE Results'!$ED183","v":0},{"$f":"$K182*'Measure CE Results'!$EE183","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K182*'Measure CE Results'!$EF183","v":0},{"$f":"$K182*'Measure CE Results'!$EG183","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K182*'Measure CE Results'!$EH183","v":0},{"$f":"$K182*'Measure CE Results'!$EJ183","v":0},{"$f":"$K182*'Measure CE Results'!$EI183","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busis Inc. CFFexit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","exit EUL - 10","SBL exit EUL - 10 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A186,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K186*'Measure CE Results'!$DX187","v":0},{"$f":"$K186*'Measure CE Results'!$DY187","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K186*'Measure CE Results'!$DZ187","v":0},{"$f":"$K186*'Measure CE Results'!$EA187","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K186*'Measure CE Results'!$EB187","v":0},{"$f":"$K186*'Measure CE Results'!$EC187","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K186*'Measure CE Results'!$ED187","v":0},{"$f":"$K186*'Measure CE Results'!$EE187","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K186*'Measure CE Results'!$EF187","v":0},{"$f":"$K186*'Measure CE Results'!$EG187","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K186*'Measure CE Results'!$EH187","v":0},{"$f":"$K186*'Measure CE Results'!$EJ187","v":0},{"$f":"$K186*'Measure CE Results'!$EI187","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busis Inc. CFFMH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","MH EUL - 12","SBL MH EUL - 12 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A193,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K193*'Measure CE Results'!$DX194","v":0},{"$f":"$K193*'Measure CE Results'!$DY194","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K193*'Measure CE Results'!$DZ194","v":0},{"$f":"$K193*'Measure CE Results'!$EA194","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K193*'Measure CE Results'!$EB194","v":0},{"$f":"$K193*'Measure CE Results'!$EC194","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K193*'Measure CE Results'!$ED194","v":0},{"$f":"$K193*'Measure CE Results'!$EE194","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K193*'Measure CE Results'!$EF194","v":0},{"$f":"$K193*'Measure CE Results'!$EG194","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K193*'Measure CE Results'!$EH194","v":0},{"$f":"$K193*'Measure CE Results'!$EJ194","v":0},{"$f":"$K193*'Measure CE Results'!$EI194","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assiss Inc. CFFComprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Thermal Envelope","Comprehensive Draft-Proofing","HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Furnace_ECM_1",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A202,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K202*'Measure CE Results'!$DX203","v":0},{"$f":"$K202*'Measure CE Results'!$DY203","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K202*'Measure CE Results'!$DZ203","v":0},{"$f":"$K202*'Measure CE Results'!$EA203","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K202*'Measure CE Results'!$EB203","v":0},{"$f":"$K202*'Measure CE Results'!$EC203","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K202*'Measure CE Results'!$ED203","v":0},{"$f":"$K202*'Measure CE Results'!$EE203","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K202*'Measure CE Results'!$EF203","v":0},{"$f":"$K202*'Measure CE Results'!$EG203","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K202*'Measure CE Results'!$EH203","v":0},{"$f":"$K202*'Measure CE Results'!$EJ203","v":0},{"$f":"$K202*'Measure CE Results'!$EI203","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHome Assiss Inc. CFFAttic InsulationAttic InsulationHAP Insulation Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND","CUSTOM - Archetype","Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","Thermal Envelope","Attic Insulation","HAP Insulation Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Furnace_ECM_1",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A205,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K205*'Measure CE Results'!$DX206","v":0},{"$f":"$K205*'Measure CE Results'!$DY206","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K205*'Measure CE Results'!$DZ206","v":0},{"$f":"$K205*'Measure CE Results'!$EA206","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K205*'Measure CE Results'!$EB206","v":0},{"$f":"$K205*'Measure CE Results'!$EC206","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K205*'Measure CE Results'!$ED206","v":0},{"$f":"$K205*'Measure CE Results'!$EE206","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K205*'Measure CE Results'!$EF206","v":0},{"$f":"$K205*'Measure CE Results'!$EG206","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K205*'Measure CE Results'!$EH206","v":0},{"$f":"$K205*'Measure CE Results'!$EJ206","v":0},{"$f":"$K205*'Measure CE Results'!$EI206","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfos Inc. CFFAppliances - Clothesces - Clothes WasherHPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psidential-Clothes_WashersNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Multi-Residential In Suite Appliance","Appliances - Clothes Washer","HPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Clothes_Washers",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A212,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A212,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($A212,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},0,0,0,{"$f":"$K212*'Measure CE Results'!$DX213","v":0},{"$f":"$K212*'Measure CE Results'!$DY213","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K212*'Measure CE Results'!$DZ213","v":0},{"$f":"$K212*'Measure CE Results'!$EA213","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K212*'Measure CE Results'!$EB213","v":0},{"$f":"$K212*'Measure CE Results'!$EC213","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K212*'Measure CE Results'!$ED213","v":0},{"$f":"$K212*'Measure CE Results'!$EE213","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K212*'Measure CE Results'!$EF213","v":0},{"$f":"$K212*'Measure CE Results'!$EG213","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K212*'Measure CE Results'!$EH213","v":0},{"$f":"$K212*'Measure CE Results'!$EJ213","v":0},{"$f":"$K212*'Measure CE Results'!$EI213","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfos Inc. CFFINDUCTION BULBINDUCTION BULBHPNC INDUCTION BULB Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Lighting","INDUCTION BULB","HPNC INDUCTION BULB Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A223,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A223,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($A223,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},0,0,0,{"$f":"$K223*'Measure CE Results'!$DX224","v":0},{"$f":"$K223*'Measure CE Results'!$DY224","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K223*'Measure CE Results'!$DZ224","v":0},{"$f":"$K223*'Measure CE Results'!$EA224","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K223*'Measure CE Results'!$EB224","v":0},{"$f":"$K223*'Measure CE Results'!$EC224","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K223*'Measure CE Results'!$ED224","v":0},{"$f":"$K223*'Measure CE Results'!$EE224","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K223*'Measure CE Results'!$EF224","v":0},{"$f":"$K223*'Measure CE Results'!$EG224","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K223*'Measure CE Results'!$EH224","v":0},{"$f":"$K223*'Measure CE Results'!$EJ224","v":0},{"$f":"$K223*'Measure CE Results'!$EI224","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfos Inc. CFFLED RECESSED DOWNLIGRECESSED DOWNLIGHTSHPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Lighting","LED RECESSED DOWNLIGHTS","HPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Interior_General",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A225,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($A225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},0,0,0,{"$f":"$K225*'Measure CE Results'!$DX226","v":0},{"$f":"$K225*'Measure CE Results'!$DY226","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K225*'Measure CE Results'!$DZ226","v":0},{"$f":"$K225*'Measure CE Results'!$EA226","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K225*'Measure CE Results'!$EB226","v":0},{"$f":"$K225*'Measure CE Results'!$EC226","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K225*'Measure CE Results'!$ED226","v":0},{"$f":"$K225*'Measure CE Results'!$EE226","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K225*'Measure CE Results'!$EF226","v":0},{"$f":"$K225*'Measure CE Results'!$EG226","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K225*'Measure CE Results'!$EH226","v":0},{"$f":"$K225*'Measure CE Results'!$EJ226","v":0},{"$f":"$K225*'Measure CE Results'!$EI226","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessHigh Perfos Inc. CFFUnknownUnknownHPNC Unknown Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Unknown","HPNC Unknown Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A232,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.52198575400723746},{"$f":"VLOOKUP($A232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.52168408266716937},0,0,0,{"$f":"$K232*'Measure CE Results'!$DX233","v":0},{"$f":"$K232*'Measure CE Results'!$DY233","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K232*'Measure CE Results'!$DZ233","v":0},{"$f":"$K232*'Measure CE Results'!$EA233","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K232*'Measure CE Results'!$EB233","v":0},{"$f":"$K232*'Measure CE Results'!$EC233","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K232*'Measure CE Results'!$ED233","v":0},{"$f":"$K232*'Measure CE Results'!$EE233","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K232*'Measure CE Results'!$EF233","v":0},{"$f":"$K232*'Measure CE Results'!$EG233","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K232*'Measure CE Results'!$EH233","v":0},{"$f":"$K232*'Measure CE Results'!$EJ233","v":0},{"$f":"$K232*'Measure CE Results'!$EI233","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD","CUSTOM - Archetype","Consumer","HVAC Oshawa PUC Networks Inc. CFF","Space Cooling and Heating","CAC SEER 14.5","CAC SEER 14.5 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-AC_Central",2015,0,0,0,0,"No","Yes","Dx",{"$f":"VLOOKUP($A241,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A241,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759907124},{"$f":"VLOOKUP($A241,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759907124},0,0,0,{"$f":"$K241*'Measure CE Results'!$DX242","v":0},{"$f":"$K241*'Measure CE Results'!$DY242","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K241*'Measure CE Results'!$DZ242","v":0},{"$f":"$K241*'Measure CE Results'!$EA242","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K241*'Measure CE Results'!$EB242","v":0},{"$f":"$K241*'Measure CE Results'!$EC242","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K241*'Measure CE Results'!$ED242","v":0},{"$f":"$K241*'Measure CE Results'!$EE242","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K241*'Measure CE Results'!$EF242","v":0},{"$f":"$K241*'Measure CE Results'!$EG242","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K241*'Measure CE Results'!$EH242","v":0},{"$f":"$K241*'Measure CE Results'!$EJ242","v":0},{"$f":"$K241*'Measure CE Results'!$EI242","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHVAC Oshaws Inc. CFFCAC SEER 15CAC SEER 15CAC SEER 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD","CUSTOM - Archetype","Consumer","HVAC Oshawa PUC Networks Inc. CFF","Space Cooling and Heating","CAC SEER 15","CAC SEER 15 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-AC_Central",2015,0,0,0,0,"No","Yes","Dx",{"$f":"VLOOKUP($A242,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759906657},{"$f":"VLOOKUP($A242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759906657},0,0,0,{"$f":"$K242*'Measure CE Results'!$DX243","v":0},{"$f":"$K242*'Measure CE Results'!$DY243","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K242*'Measure CE Results'!$DZ243","v":0},{"$f":"$K242*'Measure CE Results'!$EA243","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K242*'Measure CE Results'!$EB243","v":0},{"$f":"$K242*'Measure CE Results'!$EC243","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K242*'Measure CE Results'!$ED243","v":0},{"$f":"$K242*'Measure CE Results'!$EE243","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K242*'Measure CE Results'!$EF243","v":0},{"$f":"$K242*'Measure CE Results'!$EG243","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K242*'Measure CE Results'!$EH243","v":0},{"$f":"$K242*'Measure CE Results'!$EJ243","v":0},{"$f":"$K242*'Measure CE Results'!$EI243","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessPSU Oshawas Inc. CFFPSU EUL 20PSU EUL 20PSU EUL 20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","PSU Oshawa PUC Networks Inc. CFF","Process","PSU EUL 20","PSU EUL 20 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Process_Specific",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A253,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":true},{"$f":"VLOOKUP($A253,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($A253,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},0,0,0,{"$f":"$K253*'Measure CE Results'!$DX254","v":0},{"$f":"$K253*'Measure CE Results'!$DY254","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K253*'Measure CE Results'!$DZ254","v":0},{"$f":"$K253*'Measure CE Results'!$EA254","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K253*'Measure CE Results'!$EB254","v":0},{"$f":"$K253*'Measure CE Results'!$EC254","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K253*'Measure CE Results'!$ED254","v":0},{"$f":"$K253*'Measure CE Results'!$EE254","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K253*'Measure CE Results'!$EF254","v":0},{"$f":"$K253*'Measure CE Results'!$EG254","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K253*'Measure CE Results'!$EH254","v":0},{"$f":"$K253*'Measure CE Results'!$EJ254","v":0},{"$f":"$K253*'Measure CE Results'!$EI254","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnergy Mans Inc. CFFEnergy Manager EUL01Energy Manager EUL01Energy Manager EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Energy Manager EUL01","Energy Manager EUL01 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A255,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},0,0,0,{"$f":"$K255*'Measure CE Results'!$DX256","v":0},{"$f":"$K255*'Measure CE Results'!$DY256","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K255*'Measure CE Results'!$DZ256","v":0},{"$f":"$K255*'Measure CE Results'!$EA256","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K255*'Measure CE Results'!$EB256","v":0},{"$f":"$K255*'Measure CE Results'!$EC256","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K255*'Measure CE Results'!$ED256","v":0},{"$f":"$K255*'Measure CE Results'!$EE256","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K255*'Measure CE Results'!$EF256","v":0},{"$f":"$K255*'Measure CE Results'!$EG256","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K255*'Measure CE Results'!$EH256","v":0},{"$f":"$K255*'Measure CE Results'!$EJ256","v":0},{"$f":"$K255*'Measure CE Results'!$EI256","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnergy Mans Inc. CFFEnergy Manager EUL08Energy Manager EUL08Energy Manager EUL08 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Energy Manager EUL08","Energy Manager EUL08 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A262,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000094},0,0,0,{"$f":"$K262*'Measure CE Results'!$DX263","v":0},{"$f":"$K262*'Measure CE Results'!$DY263","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K262*'Measure CE Results'!$DZ263","v":0},{"$f":"$K262*'Measure CE Results'!$EA263","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K262*'Measure CE Results'!$EB263","v":0},{"$f":"$K262*'Measure CE Results'!$EC263","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K262*'Measure CE Results'!$ED263","v":0},{"$f":"$K262*'Measure CE Results'!$EE263","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K262*'Measure CE Results'!$EF263","v":0},{"$f":"$K262*'Measure CE Results'!$EG263","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K262*'Measure CE Results'!$EH263","v":0},{"$f":"$K262*'Measure CE Results'!$EJ263","v":0},{"$f":"$K262*'Measure CE Results'!$EI263","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnergy Mans Inc. CFFEnergy Manager EUL18Energy Manager EUL18Energy Manager EUL18 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Energy Manager EUL18","Energy Manager EUL18 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A271,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A271,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A271,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},0,0,0,{"$f":"$K271*'Measure CE Results'!$DX272","v":0},{"$f":"$K271*'Measure CE Results'!$DY272","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K271*'Measure CE Results'!$DZ272","v":0},{"$f":"$K271*'Measure CE Results'!$EA272","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K271*'Measure CE Results'!$EB272","v":0},{"$f":"$K271*'Measure CE Results'!$EC272","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K271*'Measure CE Results'!$ED272","v":0},{"$f":"$K271*'Measure CE Results'!$EE272","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K271*'Measure CE Results'!$EF272","v":0},{"$f":"$K271*'Measure CE Results'!$EG272","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K271*'Measure CE Results'!$EH272","v":0},{"$f":"$K271*'Measure CE Results'!$EJ272","v":0},{"$f":"$K271*'Measure CE Results'!$EI272","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0UL05 Non-residentialEnabled Savings EUL05 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Enabled Savings EUL05 Non-residential","Enabled Savings EUL05 Non-residential Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A274,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A274,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A274,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},0,0,0,{"$f":"$K274*'Measure CE Results'!$DX275","v":0},{"$f":"$K274*'Measure CE Results'!$DY275","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K274*'Measure CE Results'!$DZ275","v":0},{"$f":"$K274*'Measure CE Results'!$EA275","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K274*'Measure CE Results'!$EB275","v":0},{"$f":"$K274*'Measure CE Results'!$EC275","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K274*'Measure CE Results'!$ED275","v":0},{"$f":"$K274*'Measure CE Results'!$EE275","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K274*'Measure CE Results'!$EF275","v":0},{"$f":"$K274*'Measure CE Results'!$EG275","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K274*'Measure CE Results'!$EH275","v":0},{"$f":"$K274*'Measure CE Results'!$EJ275","v":0},{"$f":"$K274*'Measure CE Results'!$EI275","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0ngs EUL02 IndustrialEnabled Savings EUL02 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND","CUSTOM - Archetype","Business","Enabled Savings Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Enabled Savings EUL02 Industrial","Enabled Savings EUL02 Industrial Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Other",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A281,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A281,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($A281,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},0,0,0,{"$f":"$K281*'Measure CE Results'!$DX282","v":0},{"$f":"$K281*'Measure CE Results'!$DY282","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K281*'Measure CE Results'!$DZ282","v":0},{"$f":"$K281*'Measure CE Results'!$EA282","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K281*'Measure CE Results'!$EB282","v":0},{"$f":"$K281*'Measure CE Results'!$EC282","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K281*'Measure CE Results'!$ED282","v":0},{"$f":"$K281*'Measure CE Results'!$EE282","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K281*'Measure CE Results'!$EF282","v":0},{"$f":"$K281*'Measure CE Results'!$EG282","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K281*'Measure CE Results'!$EH282","v":0},{"$f":"$K281*'Measure CE Results'!$EJ282","v":0},{"$f":"$K281*'Measure CE Results'!$EI282","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSEG Pilots Inc. CFFSEG Pilot EUL01SEG Pilot EUL01SEG Pilot EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","SEG Pilot Oshawa PUC Networks Inc. CFF","Miscellaneous       ","SEG Pilot EUL01","SEG Pilot EUL01 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Process_Specific",2015,0,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A290,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A290,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A290,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K290*'Measure CE Results'!$DX291","v":0},{"$f":"$K290*'Measure CE Results'!$DY291","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K290*'Measure CE Results'!$DZ291","v":0},{"$f":"$K290*'Measure CE Results'!$EA291","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K290*'Measure CE Results'!$EB291","v":0},{"$f":"$K290*'Measure CE Results'!$EC291","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K290*'Measure CE Results'!$ED291","v":0},{"$f":"$K290*'Measure CE Results'!$EE291","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K290*'Measure CE Results'!$EF291","v":0},{"$f":"$K290*'Measure CE Results'!$EG291","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K290*'Measure CE Results'!$EH291","v":0},{"$f":"$K290*'Measure CE Results'!$EJ291","v":0},{"$f":"$K290*'Measure CE Results'!$EI291","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessSmall Busis Inc. CFFLightingLightingArchetype - New Participant 2016 ActualsOshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND","CUSTOM - Archetype","Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","Lighting","Lighting","Archetype - New Participant 2016 Actuals","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Lighting_Small Business",2016,215,935,0,null,"No","No","Dx",{"$f":"VLOOKUP($A292,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},{"$f":"VLOOKUP($A292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94},201025,0,0,{"$f":"$K292*'Measure CE Results'!$DX293","v":580237.7633322085},{"$f":"$K292*'Measure CE Results'!$DY293","v":529903.42576811451},1.0949877564787065,50334.337564093992,{"$f":"$K292*'Measure CE Results'!$DZ293","v":580237.7633322085},{"$f":"$K292*'Measure CE Results'!$EA293","v":529903.42576811451},1.0949877564787065,50334.337564093992,{"$f":"$K292*'Measure CE Results'!$EB293","v":504554.57681061618},{"$f":"$K292*'Measure CE Results'!$EC293","v":197083.33333333331},2.5601077893139088,307471.24347728287,{"$f":"$K292*'Measure CE Results'!$ED293","v":1446492.9817597736},{"$f":"$K292*'Measure CE Results'!$EE293","v":563727.04868948355},2.5659456737484705,882765.93307029002,{"$f":"$K292*'Measure CE Results'!$EF293","v":504554.57681061618},{"$f":"$K292*'Measure CE Results'!$EG293","v":1371528.4028541869},0.36787759973517481,-866973.82604357076,{"$f":"$K292*'Measure CE Results'!$EH293","v":1080.7796335050207},{"$f":"$K292*'Measure CE Results'!$EJ293","v":8517939.9144232962},{"$f":"$K292*'Measure CE Results'!$EI293","v":197083.33333333331},5.4838712905117331E-3,2.313744113170077E-2]
["CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Custom Lighting","Custom Lighting Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Lighting",2016,6,4528,0,0,"yes","no","Dx",{"$f":"VLOOKUP($A301,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A301,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($A301,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},27168,0,0,{"$f":"$K301*'Measure CE Results'!$DX302","v":132569.25415105314},{"$f":"$K301*'Measure CE Results'!$DY302","v":135014.06077875406},0.98189220727382465,-2444.8066277009202,{"$f":"$K301*'Measure CE Results'!$DZ302","v":132569.25415105314},{"$f":"$K301*'Measure CE Results'!$EA302","v":135014.06077875406},0.98189220727382465,-2444.8066277009202,{"$f":"$K301*'Measure CE Results'!$EB302","v":118401.7335564072},{"$f":"$K301*'Measure CE Results'!$EC302","v":26635.294117647056},4.4452947669145821,91766.439438760135,{"$f":"$K301*'Measure CE Results'!$ED302","v":265002.12350302469},{"$f":"$K301*'Measure CE Results'!$EE302","v":189766.30392156861},1.3964656423542476,75235.819581456075,{"$f":"$K301*'Measure CE Results'!$EF302","v":115277.61230526361},{"$f":"$K301*'Measure CE Results'!$EG302","v":196227.43416152769},0.58746939640647311,-80949.821856264083,{"$f":"$K301*'Measure CE Results'!$EH302","v":0},{"$f":"$K301*'Measure CE Results'!$EJ302","v":2786969.6864355854},{"$f":"$K301*'Measure CE Results'!$EI302","v":26635.294117647056},0,9.5570806698340709E-3]
["CBusinessRetrofit Os Inc. CFFEngineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Non-Lighting","Engineered Non-Lighting EUL15 VSD","Engineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.  - 2016","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-VFD",2016,6,1734,0,0,"no","no","Dx",{"$f":"VLOOKUP($A304,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A304,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A304,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},10404,0,0,{"$f":"$K304*'Measure CE Results'!$DX305","v":10412.058226119601},{"$f":"$K304*'Measure CE Results'!$DY305","v":0},{"$error":"#DIV/0!"},10412.058226119601,{"$f":"$K304*'Measure CE Results'!$DZ305","v":10412.058226119601},{"$f":"$K304*'Measure CE Results'!$EA305","v":0},{"$error":"#DIV/0!"},10412.058226119601,{"$f":"$K304*'Measure CE Results'!$EB305","v":9053.9636748866105},{"$f":"$K304*'Measure CE Results'!$EC305","v":10200},0.88764349753790295,-1146.0363251133895,{"$f":"$K304*'Measure CE Results'!$ED305","v":49705.306589840555},{"$f":"$K304*'Measure CE Results'!$EE305","v":0},{"$error":"#DIV/0!"},49705.306589840555,{"$f":"$K304*'Measure CE Results'!$EF305","v":9053.9636748866105},{"$f":"$K304*'Measure CE Results'!$EG305","v":39793.013100620352},0.22752646681950969,-30739.049425733741,{"$f":"$K304*'Measure CE Results'!$EH305","v":0},{"$f":"$K304*'Measure CE Results'!$EJ305","v":202509.40657608359},{"$f":"$K304*'Measure CE Results'!$EI305","v":10200},0,5.0368030663147587E-2]
["CConsumerCoupons Oss Inc. CFFLED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","LED - specialty","LED - specialty Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2016,30316,3.5637148843414583,0.35637148975357574,0,"no","no","Dx",{"$f":"VLOOKUP($A311,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A311,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A311,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},108037.58043369565,10803.758083369403,0,{"$f":"$K311*'Measure CE Results'!$DX312","v":586058.59414027678},{"$f":"$K311*'Measure CE Results'!$DY312","v":-785235.04786409345},-0.74634798298217375,1371293.6420043702,{"$f":"$K311*'Measure CE Results'!$DZ312","v":586058.59414027678},{"$f":"$K311*'Measure CE Results'!$EA312","v":-785235.04786409345},-0.74634798298217375,1371293.6420043702,{"$f":"$K311*'Measure CE Results'!$EB312","v":509616.16881763196},{"$f":"$K311*'Measure CE Results'!$EC312","v":116511.11619320103},4.3739703598116453,393105.05262443091,{"$f":"$K311*'Measure CE Results'!$ED312","v":893476.29170039238},{"$f":"$K311*'Measure CE Results'!$EE312","v":-477859.78978982806},-1.8697457094964205,1371336.0814902205,{"$f":"$K311*'Measure CE Results'!$EF312","v":509616.16881763196},{"$f":"$K311*'Measure CE Results'!$EG312","v":1428107.505421689},0.35684720294719929,-918491.33660405711,{"$f":"$K311*'Measure CE Results'!$EH312","v":559.4395828989035},{"$f":"$K311*'Measure CE Results'!$EJ312","v":8911505.5460192766},{"$f":"$K311*'Measure CE Results'!$EI312","v":116511.11619320103},4.8015983468155067E-3,1.3074234829517212E-2]
["CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting Controls","Indoor timer/Dimmer switch","Indoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2016,2112,3.0000001893815025,0.39048046418542504,0,"yes","no","Dx",{"$f":"VLOOKUP($A320,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A320,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A320,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},6336.0003999737328,824.69474035961764,0,{"$f":"$K320*'Measure CE Results'!$DX321","v":26045.546649563465},{"$f":"$K320*'Measure CE Results'!$DY321","v":96690.599910149263},0.26936999743270346,-70645.053260585802,{"$f":"$K320*'Measure CE Results'!$DZ321","v":26045.546649563465},{"$f":"$K320*'Measure CE Results'!$EA321","v":96690.599910149263},0.26936999743270346,-70645.053260585802,{"$f":"$K320*'Measure CE Results'!$EB321","v":22648.301434403013},{"$f":"$K320*'Measure CE Results'!$EC321","v":7020.2893532679909},3.2261207900013522,15628.012081135021,{"$f":"$K320*'Measure CE Results'!$ED321","v":65903.548535963768},{"$f":"$K320*'Measure CE Results'!$EE321","v":57573.053421276993},1.144694342572564,8330.4951146867752,{"$f":"$K320*'Measure CE Results'!$EF321","v":22648.301434403013},{"$f":"$K320*'Measure CE Results'!$EG321","v":106430.89475739241},0.2127981868989213,-83782.5933229894,{"$f":"$K320*'Measure CE Results'!$EH321","v":26.452127850159922},{"$f":"$K320*'Measure CE Results'!$EJ321","v":421358.84642240393},{"$f":"$K320*'Measure CE Results'!$EI321","v":7020.2893532679909},3.7679540712729004E-3,1.6661070279821038E-2]
["CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Power bars","Power bars Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Power_Bar",2017,38.25,4.0000000000000009,0.50000000000000011,0,"no","no","Dx",{"$f":"VLOOKUP($A328,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A328,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A328,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"$K328*$L328","v":153.00000000000003},{"$f":"$K328*$M328","v":19.125000000000004},{"$f":"$K328*$N328","v":0},{"$f":"$K328*'Measure CE Results'!$DX329","v":473.70298696615782},{"$f":"$K328*'Measure CE Results'!$DY329","v":2040.4125095248592},{"$f":"$X328/$Y328","v":0.23216040126928389},{"$f":"$X328-$Y328","v":-1566.7095225587013},{"$f":"$K328*'Measure CE Results'!$DZ329","v":473.70298696615782},{"$f":"$K328*'Measure CE Results'!$EA329","v":2040.4125095248592},{"$f":"$AB328/$AC328","v":0.23216040126928389},{"$f":"$AB328-$AC328","v":-1566.7095225587013},{"$f":"$K328*'Measure CE Results'!$EB329","v":411.91564084013726},{"$f":"$K328*'Measure CE Results'!$EC329","v":165.44117647058826},{"$f":"$AF328/$AG328","v":2.4898012068559403},{"$f":"$AF328-$AG328","v":246.474464369549},{"$f":"$K328*'Measure CE Results'!$ED329","v":863.17214652246423},{"$f":"$K328*'Measure CE Results'!$EE329","v":1214.1419491525426},{"$f":"$AJ328/$AK328","v":0.71093182071910843},{"$f":"$AJ328-$AK328","v":-350.96980263007833},{"$f":"$K328*'Measure CE Results'!$EF329","v":411.91564084013726},{"$f":"$K328*'Measure CE Results'!$EG329","v":1358.0552160678469},{"$f":"$AN328/$AO328","v":0.30331288151361763},{"$f":"$AN328-$AO328","v":-946.13957522770966},{"$f":"$K328*'Measure CE Results'!$EH329","v":0.26466744461591074},{"$f":"$K328*'Measure CE Results'!$EJ329","v":8312.3980565167294},{"$f":"$K328*'Measure CE Results'!$EI329","v":165.44117647058826},{"$f":"$AR328/$AT328","v":1.5997676652339491E-3},{"$f":"$AT328/$AS328","v":1.9902942008520174E-2}]
["CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","Ceiling fan","Ceiling fan Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2017,9,10.000023683213337,0.50001578880889219,0,"yes","no","Dx",{"$f":"VLOOKUP($A331,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A331,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A331,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},90.000213148920039,4.5001420992800298,0,{"$f":"$K331*'Measure CE Results'!$DX332","v":347.74237946919936},{"$f":"$K331*'Measure CE Results'!$DY332","v":652.62065213975814},0.53283998648993203,-304.87827267055877,{"$f":"$K331*'Measure CE Results'!$DZ332","v":347.74237946919936},{"$f":"$K331*'Measure CE Results'!$EA332","v":652.62065213975814},0.53283998648993203,-304.87827267055877,{"$f":"$K331*'Measure CE Results'!$EB332","v":302.3846777993038},{"$f":"$K331*'Measure CE Results'!$EC332","v":90.830791280469114},3.3290987949845601,211.5538865188347,{"$f":"$K331*'Measure CE Results'!$ED332","v":820.59542064547009},{"$f":"$K331*'Measure CE Results'!$EE332","v":389.27335640138409},2.1080184583692518,431.32206424408599,{"$f":"$K331*'Measure CE Results'!$EF332","v":302.3846777993038},{"$f":"$K331*'Measure CE Results'!$EG332","v":1313.3832038442843},0.23023339792546546,-1010.9985260449805,{"$f":"$K331*'Measure CE Results'!$EH332","v":0.33494547002153857},{"$f":"$K331*'Measure CE Results'!$EJ332","v":5343.5537914308288},{"$f":"$K331*'Measure CE Results'!$EI332","v":90.830791280469114},3.6875762646092921E-3,1.6998199106019966E-2]
["CConsumerHVAC Oshaws Inc. CFFECMECMECM Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_3nYD","CUSTOM - Archetype","Consumer","HVAC Oshawa PUC Networks Inc. CFF","Space Cooling and Heating","ECM","ECM Oshawa PUC Networks Inc.-2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Furnace_ECM_3",2016,1085,250,13,0,"no","Yes","Dx",{"$f":"VLOOKUP($A340,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A340,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($A340,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},271250,14105,0,{"$f":"$K340*'Measure CE Results'!$DX341","v":1385613.0615507087},{"$f":"$K340*'Measure CE Results'!$DY341","v":759287.25490196072},1.8248865006032786,626325.806648748,{"$f":"$K340*'Measure CE Results'!$DZ341","v":1385613.0615507087},{"$f":"$K340*'Measure CE Results'!$EA341","v":759287.25490196072},1.8248865006032786,626325.806648748,{"$f":"$K340*'Measure CE Results'!$EB341","v":1204880.9230875729},{"$f":"$K340*'Measure CE Results'!$EC341","v":279759.80392156861},4.3068407476628217,925121.11916600424,{"$f":"$K340*'Measure CE Results'!$ED341","v":2645385.7129196208},{"$f":"$K340*'Measure CE Results'!$EE341","v":1021176.4705882353},2.5905274838498591,1624209.2423313856,{"$f":"$K340*'Measure CE Results'!$EF341","v":1204880.9230875729},{"$f":"$K340*'Measure CE Results'!$EG341","v":2016761.4723921074},0.59743352874469968,-811880.54930453445,{"$f":"$K340*'Measure CE Results'!$EH341","v":3438.2737189976647},{"$f":"$K340*'Measure CE Results'!$EJ341","v":11559753.940942183},{"$f":"$K340*'Measure CE Results'!$EI341","v":279759.80392156861},1.2290091967470758E-2,2.4201190211386683E-2]
["CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD","CUSTOM - Archetype","Consumer","HVAC Oshawa PUC Networks Inc. CFF","Space Cooling and Heating","CAC SEER 14.5","CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-AC_Central",2017,{"$f":"K338*0.5","v":0},{"$f":"L338","v":0},13,0,"no","Yes","Dx",{"$f":"VLOOKUP($A341,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($A341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},0,0,0,{"$f":"$K341*'Measure CE Results'!$DX342","v":0},{"$f":"$K341*'Measure CE Results'!$DY342","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K341*'Measure CE Results'!$DZ342","v":0},{"$f":"$K341*'Measure CE Results'!$EA342","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K341*'Measure CE Results'!$EB342","v":0},{"$f":"$K341*'Measure CE Results'!$EC342","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K341*'Measure CE Results'!$ED342","v":0},{"$f":"$K341*'Measure CE Results'!$EE342","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K341*'Measure CE Results'!$EF342","v":0},{"$f":"$K341*'Measure CE Results'!$EG342","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K341*'Measure CE Results'!$EH342","v":0},{"$f":"$K341*'Measure CE Results'!$EJ342","v":0},{"$f":"$K341*'Measure CE Results'!$EI342","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD","CUSTOM - Archetype","Consumer","HVAC Oshawa PUC Networks Inc. CFF","Space Cooling and Heating","CAC SEER 14.5","CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-AC_Central",2020,0,0,13,0,"no","Yes","Dx",{"$f":"VLOOKUP($A350,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A350,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($A350,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},0,0,0,{"$f":"$K350*'Measure CE Results'!$DX351","v":0},{"$f":"$K350*'Measure CE Results'!$DY351","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K350*'Measure CE Results'!$DZ351","v":0},{"$f":"$K350*'Measure CE Results'!$EA351","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K350*'Measure CE Results'!$EB351","v":0},{"$f":"$K350*'Measure CE Results'!$EC351","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K350*'Measure CE Results'!$ED351","v":0},{"$f":"$K350*'Measure CE Results'!$EE351","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K350*'Measure CE Results'!$EF351","v":0},{"$f":"$K350*'Measure CE Results'!$EG351","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K350*'Measure CE Results'!$EH351","v":0},{"$f":"$K350*'Measure CE Results'!$EJ351","v":0},{"$f":"$K350*'Measure CE Results'!$EI351","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessRetrofit Os Inc. CFFPrescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Non-Lighting","Prescriptive Non-Lighting","Prescriptive Non-Lighting Oshawa PUC Networks Inc.-2016","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Lighting",2017,7,3300,0,0,"no","no","Dx",{"$f":"VLOOKUP($A354,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A354,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($A354,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},23100,0,0,{"$f":"$K354*'Measure CE Results'!$DX355","v":79829.913266610616},{"$f":"$K354*'Measure CE Results'!$DY355","v":51500.106770639861},1.5500921895587514,28329.806495970755,{"$f":"$K354*'Measure CE Results'!$DZ355","v":79829.913266610616},{"$f":"$K354*'Measure CE Results'!$EA355","v":51500.106770639861},1.5500921895587514,28329.806495970755,{"$f":"$K354*'Measure CE Results'!$EB355","v":69417.315884009236},{"$f":"$K354*'Measure CE Results'!$EC355","v":22202.998846597464},3.126483785529143,47214.317037411776,{"$f":"$K354*'Measure CE Results'!$ED355","v":148380.05498516705},{"$f":"$K354*'Measure CE Results'!$EE355","v":64889.874180231025},2.2866442085099874,83490.180804936026,{"$f":"$K354*'Measure CE Results'!$EF355","v":69417.315884009236},{"$f":"$K354*'Measure CE Results'!$EG355","v":122343.92137470799},0.56739489060025983,-52926.605490698756,{"$f":"$K354*'Measure CE Results'!$EH355","v":188.19911350713463},{"$f":"$K354*'Measure CE Results'!$EJ355","v":672320.63134383783},{"$f":"$K354*'Measure CE Results'!$EI355","v":22202.998846597464},8.4762925408148424E-3,3.3024419914376268E-2]
["CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Custom Lighting","Custom Lighting Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Custom Lighting",2017,{"$f":"K301","v":6},{"$f":"L301","v":4528},{"$f":"M301","v":0},{"$f":"N301","v":0},"yes","no","Dx",{"$f":"VLOOKUP($A361,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A361,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($A361,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},27168,0,0,{"$f":"$K361*'Measure CE Results'!$DX362","v":133907.56169528075},{"$f":"$K361*'Measure CE Results'!$DY362","v":132366.72625368048},1.011640655361131,1540.8354416002694,{"$f":"$K361*'Measure CE Results'!$DZ362","v":133907.56169528075},{"$f":"$K361*'Measure CE Results'!$EA362","v":132366.72625368048},1.011640655361131,1540.8354416002694,{"$f":"$K361*'Measure CE Results'!$EB362","v":119565.47924703988},{"$f":"$K361*'Measure CE Results'!$EC362","v":26113.033448673588},4.5787663651582848,93452.445798366301,{"$f":"$K361*'Measure CE Results'!$ED362","v":264765.7884294003},{"$f":"$K361*'Measure CE Results'!$EE362","v":186045.39600153788},1.4231246465632059,78720.392427862418,{"$f":"$K361*'Measure CE Results'!$EF362","v":116441.35799589631},{"$f":"$K361*'Measure CE Results'!$EG362","v":195908.60252558536},0.5943657220498485,-79467.244529689051,{"$f":"$K361*'Measure CE Results'!$EH362","v":0},{"$f":"$K361*'Measure CE Results'!$EJ362","v":2732323.2219956708},{"$f":"$K361*'Measure CE Results'!$EI362","v":26113.033448673588},0,9.5570806698340761E-3]
["CBusinessRetrofit Os Inc. CFFEngineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD","CUSTOM - Archetype","Business","Retrofit Oshawa PUC Networks Inc. CFF","Lighting","Engineered Lighting","Engineered Lighting Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","CUSTOM-Business-Commercial-Engineered Lighting",2018,{"$f":"K369","v":26},{"$f":"L369","v":3572},0,0,"yes","no","Dx",{"$f":"VLOOKUP($A370,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A370,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($A370,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},92872,0,0,{"$f":"$K370*'Measure CE Results'!$DX371","v":367547.62553203845},{"$f":"$K370*'Measure CE Results'!$DY371","v":127123.62103006087},2.891261455218654,240424.00450197759,{"$f":"$K370*'Measure CE Results'!$DZ371","v":367547.62553203845},{"$f":"$K370*'Measure CE Results'!$EA371","v":127123.62103006087},2.891261455218654,240424.00450197759,{"$f":"$K370*'Measure CE Results'!$EB371","v":323399.67308271915},{"$f":"$K370*'Measure CE Results'!$EC371","v":87515.359854053124},3.6953475780942178,235884.31322866603,{"$f":"$K370*'Measure CE Results'!$ED371","v":692136.2344154102},{"$f":"$K370*'Measure CE Results'!$EE371","v":169704.16653848541},4.0784869843395857,522432.06787692476,{"$f":"$K370*'Measure CE Results'!$EF371","v":319606.63089742477},{"$f":"$K370*'Measure CE Results'!$EG371","v":540430.55040225515},0.59139260476583722,-220823.91950483038,{"$f":"$K370*'Measure CE Results'!$EH371","v":714.46790629990301},{"$f":"$K370*'Measure CE Results'!$EJ371","v":3829868.7112610312},{"$f":"$K370*'Measure CE Results'!$EI371","v":87515.359854053124},8.1639143973286608E-3,2.2850746710123548E-2]
["CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","Ceiling fan","Ceiling fan Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2018,{"$f":"K317*0.75","v":9},{"$f":"L317","v":10.000023683213337},0.50001578880889219,0,"yes","no","Dx",{"$f":"VLOOKUP($A377,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A377,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A377,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},90.000213148920039,4.5001420992800298,0,{"$f":"$K377*'Measure CE Results'!$DX378","v":353.5304695646455},{"$f":"$K377*'Measure CE Results'!$DY378","v":639.82416876446882},0.55254316236182477,-286.29369919982332,{"$f":"$K377*'Measure CE Results'!$DZ378","v":353.5304695646455},{"$f":"$K377*'Measure CE Results'!$EA378","v":639.82416876446882},0.55254316236182477,-286.29369919982332,{"$f":"$K377*'Measure CE Results'!$EB378","v":307.4177996214309},{"$f":"$K377*'Measure CE Results'!$EC378","v":89.049795373008948},3.4522010784385189,218.36800424842195,{"$f":"$K377*'Measure CE Results'!$ED378","v":819.38512310131887},{"$f":"$K377*'Measure CE Results'!$EE378","v":381.64054549155304},2.1470075252249492,437.74457760976583,{"$f":"$K377*'Measure CE Results'!$EF378","v":307.4177996214309},{"$f":"$K377*'Measure CE Results'!$EG378","v":1312.4114028670274},0.23423889715516152,-1004.9936032455964,{"$f":"$K377*'Measure CE Results'!$EH378","v":0.3283779117858221},{"$f":"$K377*'Measure CE Results'!$EJ378","v":5238.7782268929695},{"$f":"$K377*'Measure CE Results'!$EI378","v":89.049795373008948},3.6875762646092912E-3,1.6998199106019969E-2]
["CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting Controls","Indoor timer/Dimmer switch","Indoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2018,{"$f":"K320*0.75","v":1584},3.0000001893815025,0.39048046418542504,0,"yes","no","Dx",{"$f":"VLOOKUP($A380,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A380,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A380,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},4752.0002999803,618.5210552697132,0,{"$f":"$K380*'Measure CE Results'!$DX381","v":20441.822700325636},{"$f":"$K380*'Measure CE Results'!$DY381","v":69701.989554605869},0.29327459418229551,-49260.166854280236,{"$f":"$K380*'Measure CE Results'!$DZ381","v":20441.822700325636},{"$f":"$K380*'Measure CE Results'!$EA381","v":69701.989554605869},0.29327459418229551,-49260.166854280236,{"$f":"$K380*'Measure CE Results'!$EB381","v":17775.498000283165},{"$f":"$K380*'Measure CE Results'!$EC381","v":5060.7622212139504},3.5124151705391262,12714.735779069215,{"$f":"$K380*'Measure CE Results'!$ED381","v":49342.996150018516},{"$f":"$K380*'Measure CE Results'!$EE381","v":41503.066191808677},1.1889000181812392,7839.9299582098392,{"$f":"$K380*'Measure CE Results'!$EF381","v":17775.498000283165},{"$f":"$K380*'Measure CE Results'!$EG381","v":79778.998479295828},0.2228092397637236,-62003.500479012662,{"$f":"$K380*'Measure CE Results'!$EH381","v":19.06871961516719},{"$f":"$K380*'Measure CE Results'!$EJ381","v":303747.72665974917},{"$f":"$K380*'Measure CE Results'!$EI381","v":5060.7622212139504},3.7679540712729004E-3,1.6661070279821034E-2]
["CConsumerCoupons Oss Inc. CFFWeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Thermal Envelope","Weatherstrip","Weatherstrip Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Weatherstripping",2018,{"$f":"K323*0.75","v":349.5},2.4809176957989783,0.50000053625778307,0,"no","yes","Dx",{"$f":"VLOOKUP($A390,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A390,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A390,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},867.08073468174291,174.75018742209519,0,{"$f":"$K390*'Measure CE Results'!$DX391","v":10031.168166534599},{"$f":"$K390*'Measure CE Results'!$DY391","v":7942.0862121179607},1.2630394456344651,2089.0819544166379,{"$f":"$K390*'Measure CE Results'!$DZ391","v":10031.168166534599},{"$f":"$K390*'Measure CE Results'!$EA391","v":7942.0862121179607},1.2630394456344651,2089.0819544166379,{"$f":"$K390*'Measure CE Results'!$EB391","v":8722.7549274213907},{"$f":"$K390*'Measure CE Results'!$EC391","v":981.74054672018895},8.884989986980246,7741.0143807012018,{"$f":"$K390*'Measure CE Results'!$ED391","v":15917.841947476387},{"$f":"$K390*'Measure CE Results'!$EE391","v":4670.0025856242},3.4085295790791905,11247.839361852188,{"$f":"$K390*'Measure CE Results'!$EF391","v":8722.7549274213907},{"$f":"$K390*'Measure CE Results'!$EG391","v":26130.543956895712},0.33381451766982839,-17407.789029474319,{"$f":"$K390*'Measure CE Results'!$EH391","v":3.455589915189305},{"$f":"$K390*'Measure CE Results'!$EJ391","v":168212.7234497669},{"$f":"$K390*'Measure CE Results'!$EI391","v":981.74054672018895},3.519860646210226E-3,5.8363037384230008E-3]
["CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","Ceiling fan","Ceiling fan Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2019,{"$f":"K377","v":9},{"$f":"L377","v":10.000023683213337},{"$f":"M377","v":0.50001578880889219},{"$f":"N377","v":0},"yes","no","Dx",{"$f":"VLOOKUP($A391,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A391,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A391,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},90.000213148920039,4.5001420992800298,0,{"$f":"$K391*'Measure CE Results'!$DX392","v":358.86610479361525},{"$f":"$K391*'Measure CE Results'!$DY392","v":627.27859682791063},0.57210003116377262,-268.41249203429538,{"$f":"$K391*'Measure CE Results'!$DZ392","v":358.86610479361525},{"$f":"$K391*'Measure CE Results'!$EA392","v":627.27859682791063},0.57210003116377262,-268.41249203429538,{"$f":"$K391*'Measure CE Results'!$EB392","v":312.05748242923073},{"$f":"$K391*'Measure CE Results'!$EC392","v":87.303720953930323},3.5743892587797226,224.75376147530039,{"$f":"$K391*'Measure CE Results'!$ED392","v":820.72850545993435},{"$f":"$K391*'Measure CE Results'!$EE392","v":374.15739754073826},2.1935380961446138,446.57110791919609,{"$f":"$K391*'Measure CE Results'!$EF392","v":312.05748242923073},{"$f":"$K391*'Measure CE Results'!$EG392","v":1315.6720293277097},0.23718485722364094,-1003.6145468984789,{"$f":"$K391*'Measure CE Results'!$EH392","v":0.32193912920178641},{"$f":"$K391*'Measure CE Results'!$EJ392","v":5136.0570851891853},{"$f":"$K391*'Measure CE Results'!$EI392","v":87.303720953930323},3.6875762646092925E-3,1.6998199106019966E-2]
["CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Power bars","Power bars Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Power_Bar",2019,38.25,4.0000000000000009,0.50000000000000011,0,"no","no","Dx",{"$f":"VLOOKUP($A400,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A400,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A400,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},153.00000000000003,19.125000000000004,0,{"$f":"$K400*'Measure CE Results'!$DX401","v":492.74525282629816},{"$f":"$K400*'Measure CE Results'!$DY401","v":1961.180805002748},0.25124927368724054,-1468.4355521764498,{"$f":"$K400*'Measure CE Results'!$DZ401","v":492.74525282629816},{"$f":"$K400*'Measure CE Results'!$EA401","v":1961.180805002748},0.25124927368724054,-1468.4355521764498,{"$f":"$K400*'Measure CE Results'!$EB401","v":428.4741328924332},{"$f":"$K400*'Measure CE Results'!$EC401","v":159.01689395481381},2.6945195710726701,269.45723893761942,{"$f":"$K400*'Measure CE Results'!$ED401","v":854.57235574081926},{"$f":"$K400*'Measure CE Results'!$EE401","v":1166.9953375168614},0.73228429306254361,-312.42298177604209,{"$f":"$K400*'Measure CE Results'!$EF401","v":428.4741328924332},{"$f":"$K400*'Measure CE Results'!$EG401","v":1346.8190686888618},0.31813785745516354,-918.34493579642856,{"$f":"$K400*'Measure CE Results'!$EH401","v":0.25439008517484696},{"$f":"$K400*'Measure CE Results'!$EJ401","v":7989.617509147185},{"$f":"$K400*'Measure CE Results'!$EI401","v":159.01689395481381},1.5997676652339491E-3,1.9902942008520171E-2]
["CConsumerCoupons Oss Inc. CFFIndoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","Indoor fixtures","Indoor fixtures Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2020,4292.25,6.8398875695744525,0.42375732263778865,0,"yes","no","Dx",{"$f":"VLOOKUP($A407,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A407,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A407,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},29358.507420505943,1818.8723680920484,0,{"$f":"$K407*'Measure CE Results'!$DX408","v":81243.035198933881},{"$f":"$K407*'Measure CE Results'!$DY408","v":56266.544197794938},1.44389594842254,24976.491001138944,{"$f":"$K407*'Measure CE Results'!$DZ408","v":81243.035198933881},{"$f":"$K407*'Measure CE Results'!$EA408","v":56266.544197794938},1.44389594842254,24976.491001138944,{"$f":"$K407*'Measure CE Results'!$EB408","v":70646.11756429034},{"$f":"$K407*'Measure CE Results'!$EC408","v":28238.313444301712},2.5017824702468632,42407.804119988628,{"$f":"$K407*'Measure CE Results'!$ED408","v":229232.85009182346},{"$f":"$K407*'Measure CE Results'!$EE408","v":32796.436475626258},6.9895657798732289,196436.41361619721,{"$f":"$K407*'Measure CE Results'!$EF408","v":70646.11756429034},{"$f":"$K407*'Measure CE Results'!$EG408","v":365717.90127525944},0.1931710679678165,-295071.78371096909,{"$f":"$K407*'Measure CE Results'!$EH408","v":68.473162661506933},{"$f":"$K407*'Measure CE Results'!$EJ408","v":1090664.2935008865},{"$f":"$K407*'Measure CE Results'!$EI408","v":28238.313444301712},2.4248318794451345E-3,2.5890930520573386E-2]
["CConsumerCoupons Oss Inc. CFFCFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD","CUSTOM - Archetype","Consumer","Coupons Oshawa PUC Networks Inc. CFF","Lighting","CFL - specialty","CFL - specialty Oshawa PUC Networks Inc.- 2016","Oshawa PUC Networks Inc.","PSP-Consumer-Residential-Lighting",2020,724.5,1.1988305389557659,0.11988311603044362,0,"no","no","Dx",{"$f":"VLOOKUP($A410,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A410,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($A410,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},868.55272547345237,86.855317564056406,0,{"$f":"$K410*'Measure CE Results'!$DX411","v":7344.7573401816708},{"$f":"$K410*'Measure CE Results'!$DY411","v":-2670.3940238046562},-2.7504395511330548,10015.151363986326,{"$f":"$K410*'Measure CE Results'!$DZ411","v":7344.7573401816708},{"$f":"$K410*'Measure CE Results'!$EA411","v":-2670.3940238046562},-2.7504395511330548,10015.151363986326,{"$f":"$K410*'Measure CE Results'!$EB411","v":6386.7455132014529},{"$f":"$K410*'Measure CE Results'!$EC411","v":865.34250053837786},7.380598444232084,5521.4030126630751,{"$f":"$K410*'Measure CE Results'!$ED411","v":10076.242835647507},{"$f":"$K410*'Measure CE Results'!$EE411","v":-1650.6929686721446},-6.1042501706135379,11726.935804319652,{"$f":"$K410*'Measure CE Results'!$EF411","v":6386.7455132014529},{"$f":"$K410*'Measure CE Results'!$EG411","v":16336.174714497904},0.39095722375773767,-9949.4292012964506,{"$f":"$K410*'Measure CE Results'!$EH411","v":6.4337708194271466},{"$f":"$K410*'Measure CE Results'!$EJ411","v":102482.1591798444},{"$f":"$K410*'Measure CE Results'!$EI411","v":865.34250053837786},7.4349414427516717E-3,8.4438355657573665E-3]
["CBusinessPSU Oshawas Inc. CFFPSU EUL 15PSU EUL 15PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHPOshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND","CUSTOM - Archetype","Business","PSU Oshawa PUC Networks Inc. CFF","Process","PSU EUL 15","PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHP","Oshawa PUC Networks Inc.","PSP-Industrial-Miscellaneous_Industrial-Process_Specific",2019,0,0,0,1,"No","No","Dx",{"$f":"VLOOKUP($A420,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A420,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($A420,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},0,0,0,{"$f":"$K420*'Measure CE Results'!$DX421","v":0},{"$f":"$K420*'Measure CE Results'!$DY421","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K420*'Measure CE Results'!$DZ421","v":0},{"$f":"$K420*'Measure CE Results'!$EA421","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K420*'Measure CE Results'!$EB421","v":0},{"$f":"$K420*'Measure CE Results'!$EC421","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K420*'Measure CE Results'!$ED421","v":0},{"$f":"$K420*'Measure CE Results'!$EE421","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K420*'Measure CE Results'!$EF421","v":0},{"$f":"$K420*'Measure CE Results'!$EG421","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K420*'Measure CE Results'!$EH421","v":0},{"$f":"$K420*'Measure CE Results'!$EJ421","v":0},{"$f":"$K420*'Measure CE Results'!$EI421","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B427,1)),TRIM(LEFT(C427,20)),TRIM(LEFT(D427,10)),TRIM(RIGHT(D427,10)),TRIM(LEFT(F427,20)),TRIM(RIGHT(F427,20)),TRIM(LEFT(G427,105)),TRIM(LEFT(H427,20)),TRIM(RIGHT(H427,20)),TRIM(LEFT(I427,1)),TRIM(RIGHT(I427,25)),TRIM(LEFT(O427,1)),TRIM(LEFT(P427,1)),TRIM(LEFT(Q427,1)))","v":"CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},"CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Custom","HPNC Custom Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2016,0.21,732256.55511656881,0,null,"No","No","Dx",{"$f":"VLOOKUP($A427,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A427,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000016},{"$f":"VLOOKUP($A427,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000039},153773.87657447945,0,0,{"$f":"$K427*'Measure CE Results'!$DX428","v":89291.625853106321},{"$f":"$K427*'Measure CE Results'!$DY428","v":26873.231140484437},3.3226977949290499,62418.394712621885,{"$f":"$K427*'Measure CE Results'!$DZ428","v":89291.625853106321},{"$f":"$K427*'Measure CE Results'!$EA428","v":26873.231140484437},3.3226977949290499,62418.394712621885,{"$f":"$K427*'Measure CE Results'!$EB428","v":77644.892046179404},{"$f":"$K427*'Measure CE Results'!$EC428","v":150758.70252399944},0.51502759539747978,-73113.810477820036,{"$f":"$K427*'Measure CE Results'!$ED428","v":383299.4429928264},{"$f":"$K427*'Measure CE Results'!$EE428","v":47987.912750865049},7.9874164351087948,335311.53024196136,{"$f":"$K427*'Measure CE Results'!$EF428","v":77644.892046179404},{"$f":"$K427*'Measure CE Results'!$EG428","v":280981.51718654257},0.27633451774207357,-203336.62514036318,{"$f":"$K427*'Measure CE Results'!$EH428","v":205.56939070700537},{"$f":"$K427*'Measure CE Results'!$EJ428","v":891134.16164527403},{"$f":"$K427*'Measure CE Results'!$EI428","v":150758.70252399944},1.3635656666273084E-3,0.16917621275528055]
["CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Custom","HPNC Custom Oshawa PUC Networks Inc. - 2016","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2019,0.21,732256.55511656881,0,null,"No","No","Dx",{"$f":"VLOOKUP($A430,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A430,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000016},{"$f":"VLOOKUP($A430,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000039},153773.87657447945,0,0,{"$f":"$K430*'Measure CE Results'!$DX431","v":94955.364580676833},{"$f":"$K430*'Measure CE Results'!$DY431","v":25323.245905123629},3.7497311733431693,69632.118675553211,{"$f":"$K430*'Measure CE Results'!$DZ431","v":94955.364580676833},{"$f":"$K430*'Measure CE Results'!$EA431","v":25323.245905123629},3.7497311733431693,69632.118675553211,{"$f":"$K430*'Measure CE Results'!$EB431","v":82569.882244066815},{"$f":"$K430*'Measure CE Results'!$EC431","v":142063.29251569859},0.58121898191922095,-59493.410271631772,{"$f":"$K430*'Measure CE Results'!$ED431","v":373753.26105246932},{"$f":"$K430*'Measure CE Results'!$EE431","v":45220.081973435037},8.2652052968863305,328533.17907903425,{"$f":"$K430*'Measure CE Results'!$EF431","v":82569.882244066815},{"$f":"$K430*'Measure CE Results'!$EG431","v":271809.67489629023},0.30377830471108724,-189239.79265222343,{"$f":"$K430*'Measure CE Results'!$EH431","v":193.71262816243888},{"$f":"$K430*'Measure CE Results'!$EJ431","v":839735.62359619804},{"$f":"$K430*'Measure CE Results'!$EI431","v":142063.29251569859},1.3635656666273084E-3,0.16917621275528055]
["CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND","CUSTOM - Measure","Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Behaviourial","Behaviourial Savings - Email Reports","None","PSP-Consumer-Residential-Miscellaneous",2019,7500,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A439,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A439,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A439,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K439*'Measure CE Results'!$DX440","v":1608663.9360092808},{"$f":"$K439*'Measure CE Results'!$DY440","v":0},{"$error":"#DIV/0!"},1608663.9360092808,{"$f":"$K439*'Measure CE Results'!$DZ440","v":1608663.9360092808},{"$f":"$K439*'Measure CE Results'!$EA440","v":0},{"$error":"#DIV/0!"},1608663.9360092808,{"$f":"$K439*'Measure CE Results'!$EB440","v":1398838.2052254616},{"$f":"$K439*'Measure CE Results'!$EC440","v":0},{"$error":"#DIV/0!"},1398838.2052254616,{"$f":"$K439*'Measure CE Results'!$ED440","v":188255.20459954912},{"$f":"$K439*'Measure CE Results'!$EE440","v":0},{"$error":"#DIV/0!"},188255.20459954912,{"$f":"$K439*'Measure CE Results'!$EF440","v":1398838.2052254616},{"$f":"$K439*'Measure CE Results'!$EG440","v":188255.20459954912},7.4305420038772834,1210583.0006259126,{"$f":"$K439*'Measure CE Results'!$EH440","v":7140.779016405786},{"$f":"$K439*'Measure CE Results'!$EJ440","v":1328184.8970514759},{"$f":"$K439*'Measure CE Results'!$EI440","v":0},{"$error":"#DIV/0!"},0]
["CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND","CUSTOM - Measure","Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","Miscellaneous       ","Behaviourial","Behaviourial Savings - Email Reports","None","PSP-Consumer-Residential-Miscellaneous",2020,10000,0,0,0,"No","No","Dx",{"$f":"VLOOKUP($A440,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($A440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},0,0,0,{"$f":"$K440*'Measure CE Results'!$DX441","v":2142231.7973355716},{"$f":"$K440*'Measure CE Results'!$DY441","v":0},{"$error":"#DIV/0!"},2142231.7973355716,{"$f":"$K440*'Measure CE Results'!$DZ441","v":2142231.7973355716},{"$f":"$K440*'Measure CE Results'!$EA441","v":0},{"$error":"#DIV/0!"},2142231.7973355716,{"$f":"$K440*'Measure CE Results'!$EB441","v":1862810.2585526714},{"$f":"$K440*'Measure CE Results'!$EC441","v":0},{"$error":"#DIV/0!"},1862810.2585526714,{"$f":"$K440*'Measure CE Results'!$ED441","v":253163.04775067026},{"$f":"$K440*'Measure CE Results'!$EE441","v":0},{"$error":"#DIV/0!"},253163.04775067026,{"$f":"$K440*'Measure CE Results'!$EF441","v":1862810.2585526714},{"$f":"$K440*'Measure CE Results'!$EG441","v":253163.04775067026},7.3581443860135369,1609647.2108020012,{"$f":"$K440*'Measure CE Results'!$EH441","v":9334.3516554323996},{"$f":"$K440*'Measure CE Results'!$EJ441","v":1736189.4079104264},{"$f":"$K440*'Measure CE Results'!$EI441","v":0},{"$error":"#DIV/0!"},0]
["CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2","Miscellaneous       ","Energy Manager EUL05","Energy Manager EUL05 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2018,6,{"$f":"5200000/424","v":12264.150943396226},0,0,"No","No","Dx",{"$f":"VLOOKUP($A447,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A447,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A447,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},73584.90566037735,0,0,{"$f":"$K447*'Measure CE Results'!$DX448","v":45882.128501480489},{"$f":"$K447*'Measure CE Results'!$DY448","v":0},{"$error":"#DIV/0!"},45882.128501480489,{"$f":"$K447*'Measure CE Results'!$DZ448","v":45882.128501480489},{"$f":"$K447*'Measure CE Results'!$EA448","v":0},{"$error":"#DIV/0!"},45882.128501480489,{"$f":"$K447*'Measure CE Results'!$EB448","v":39897.503044765646},{"$f":"$K447*'Measure CE Results'!$EC448","v":69340.70008931082},0.57538362020253131,-29443.197044545173,{"$f":"$K447*'Measure CE Results'!$ED448","v":267211.39970506134},{"$f":"$K447*'Measure CE Results'!$EE448","v":0},{"$error":"#DIV/0!"},267211.39970506134,{"$f":"$K447*'Measure CE Results'!$EF448","v":39897.503044765646},{"$f":"$K447*'Measure CE Results'!$EG448","v":217743.72480112372},0.18323147122244757,-177846.22175635808,{"$f":"$K447*'Measure CE Results'!$EH448","v":0},{"$f":"$K447*'Measure CE Results'!$EJ448","v":1050571.4202762502},{"$f":"$K447*'Measure CE Results'!$EI448","v":69340.70008931082},0,6.6002842596915037E-2]
["CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2","Miscellaneous       ","Energy Manager EUL05","Energy Manager EUL05 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2019,6,12264.150943396226,0,0,"No","No","Dx",{"$f":"VLOOKUP($A448,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},73584.90566037735,0,0,{"$f":"$K448*'Measure CE Results'!$DX449","v":51217.68550492049},{"$f":"$K448*'Measure CE Results'!$DY449","v":0},{"$error":"#DIV/0!"},51217.68550492049,{"$f":"$K448*'Measure CE Results'!$DZ449","v":51217.68550492049},{"$f":"$K448*'Measure CE Results'!$EA449","v":0},{"$error":"#DIV/0!"},51217.68550492049,{"$f":"$K448*'Measure CE Results'!$EB449","v":44537.117830365649},{"$f":"$K448*'Measure CE Results'!$EC449","v":67981.078518932176},0.65513991246788505,-23443.960688566527,{"$f":"$K448*'Measure CE Results'!$ED449","v":264852.42059655522},{"$f":"$K448*'Measure CE Results'!$EE449","v":0},{"$error":"#DIV/0!"},264852.42059655522,{"$f":"$K448*'Measure CE Results'!$EF449","v":44537.117830365649},{"$f":"$K448*'Measure CE Results'!$EG449","v":215634.58507714944},0.20653977104104715,-171097.46724678378,{"$f":"$K448*'Measure CE Results'!$EH449","v":0},{"$f":"$K448*'Measure CE Results'!$EJ449","v":1029971.9806629904},{"$f":"$K448*'Measure CE Results'!$EI449","v":67981.078518932176},0,6.6002842596915037E-2]
["CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND","CUSTOM - Archetype","Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2","Miscellaneous       ","Energy Manager EUL05","Energy Manager EUL05 Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager",2020,6,12264.150943396226,0,0,"No","No","Dx",{"$f":"VLOOKUP($A449,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($A449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},73584.90566037735,0,0,{"$f":"$K449*'Measure CE Results'!$DX450","v":54426.731739768366},{"$f":"$K449*'Measure CE Results'!$DY450","v":0},{"$error":"#DIV/0!"},54426.731739768366,{"$f":"$K449*'Measure CE Results'!$DZ450","v":54426.731739768366},{"$f":"$K449*'Measure CE Results'!$EA450","v":0},{"$error":"#DIV/0!"},54426.731739768366,{"$f":"$K449*'Measure CE Results'!$EB450","v":47327.592817189885},{"$f":"$K449*'Measure CE Results'!$EC450","v":66648.116195031529},0.71011148580247574,-19320.523377841644,{"$f":"$K449*'Measure CE Results'!$ED450","v":260574.30047651805},{"$f":"$K449*'Measure CE Results'!$EE450","v":0},{"$error":"#DIV/0!"},260574.30047651805,{"$f":"$K449*'Measure CE Results'!$EF450","v":47327.592817189885},{"$f":"$K449*'Measure CE Results'!$EG450","v":212092.75440614641},0.22314573144992991,-164765.16158895654,{"$f":"$K449*'Measure CE Results'!$EH450","v":0},{"$f":"$K449*'Measure CE Results'!$EJ450","v":1009776.4516303829},{"$f":"$K449*'Measure CE Results'!$EI450","v":66648.116195031529},0,6.600284259691501E-2]
["CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Energy Performance Program","Miscellaneous       ","Energy Performance Program","Energy Performance Program","Provincial","PSP-Business-Commercial-Miscellaneous_Equipment",2017,1,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A450,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},1,0,0,{"$f":"$K450*'Measure CE Results'!$DX451","v":0},{"$f":"$K450*'Measure CE Results'!$DY451","v":23207.559620821365},0,-23207.559620821365,{"$f":"$K450*'Measure CE Results'!$DZ451","v":0},{"$f":"$K450*'Measure CE Results'!$EA451","v":23207.559620821365},0,-23207.559620821365,{"$f":"$K450*'Measure CE Results'!$EB451","v":0},{"$f":"$K450*'Measure CE Results'!$EC451","v":0.96116878123798544},0,-0.96116878123798544,{"$f":"$K450*'Measure CE Results'!$ED451","v":0.96116878123798544},{"$f":"$K450*'Measure CE Results'!$EE451","v":24467.876865541224},3.9282884515069045E-5,-24466.915696759985,{"$f":"$K450*'Measure CE Results'!$EF451","v":0},{"$f":"$K450*'Measure CE Results'!$EG451","v":0.96116878123798544},0,-0.96116878123798544,{"$f":"$K450*'Measure CE Results'!$EH451","v":0},{"$f":"$K450*'Measure CE Results'!$EJ451","v":0},{"$f":"$K450*'Measure CE Results'!$EI451","v":0.96116878123798544},0,{"$error":"#DIV/0!"}]
["CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Energy Performance Program","Miscellaneous       ","Energy Performance Program","Energy Performance Program","Provincial","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A451,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},1,0,0,{"$f":"$K451*'Measure CE Results'!$DX452","v":0},{"$f":"$K451*'Measure CE Results'!$DY452","v":22752.509432177809},0,-22752.509432177809,{"$f":"$K451*'Measure CE Results'!$DZ452","v":0},{"$f":"$K451*'Measure CE Results'!$EA452","v":22752.509432177809},0,-22752.509432177809,{"$f":"$K451*'Measure CE Results'!$EB452","v":0},{"$f":"$K451*'Measure CE Results'!$EC452","v":0.94232233454704462},0,-0.94232233454704462,{"$f":"$K451*'Measure CE Results'!$ED452","v":0.94232233454704462},{"$f":"$K451*'Measure CE Results'!$EE452","v":23988.114574060026},3.9282884515069045E-5,-23987.172251725478,{"$f":"$K451*'Measure CE Results'!$EF452","v":0},{"$f":"$K451*'Measure CE Results'!$EG452","v":0.94232233454704462},0,-0.94232233454704462,{"$f":"$K451*'Measure CE Results'!$EH452","v":0},{"$f":"$K451*'Measure CE Results'!$EJ452","v":0},{"$f":"$K451*'Measure CE Results'!$EI452","v":0.94232233454704462},0,{"$error":"#DIV/0!"}]
["CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Energy Performance Program","Miscellaneous       ","Energy Performance Program","Energy Performance Program","Provincial","PSP-Business-Commercial-Miscellaneous_Equipment",2019,1,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A452,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},1,0,0,{"$f":"$K452*'Measure CE Results'!$DX453","v":0},{"$f":"$K452*'Measure CE Results'!$DY453","v":22306.381796252754},0,-22306.381796252754,{"$f":"$K452*'Measure CE Results'!$DZ453","v":0},{"$f":"$K452*'Measure CE Results'!$EA453","v":22306.381796252754},0,-22306.381796252754,{"$f":"$K452*'Measure CE Results'!$EB453","v":0},{"$f":"$K452*'Measure CE Results'!$EC453","v":0.9238454260265142},0,-0.9238454260265142,{"$f":"$K452*'Measure CE Results'!$ED453","v":0.9238454260265142},{"$f":"$K452*'Measure CE Results'!$EE453","v":23517.759386333357},3.9282884515069039E-5,-23516.83554090733,{"$f":"$K452*'Measure CE Results'!$EF453","v":0},{"$f":"$K452*'Measure CE Results'!$EG453","v":0.9238454260265142},0,-0.9238454260265142,{"$f":"$K452*'Measure CE Results'!$EH453","v":0},{"$f":"$K452*'Measure CE Results'!$EJ453","v":0},{"$f":"$K452*'Measure CE Results'!$EI453","v":0.9238454260265142},0,{"$error":"#DIV/0!"}]
["CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","Energy Performance Program","Miscellaneous       ","Energy Performance Program","Energy Performance Program","Provincial","PSP-Business-Commercial-Miscellaneous_Equipment",2020,1,1,0,0,"No","No","Dx",{"$f":"VLOOKUP($A453,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},1,0,0,{"$f":"$K453*'Measure CE Results'!$DX454","v":0},{"$f":"$K453*'Measure CE Results'!$DY454","v":21869.001761032108},0,-21869.001761032108,{"$f":"$K453*'Measure CE Results'!$DZ454","v":0},{"$f":"$K453*'Measure CE Results'!$EA454","v":21869.001761032108},0,-21869.001761032108,{"$f":"$K453*'Measure CE Results'!$EB454","v":0},{"$f":"$K453*'Measure CE Results'!$EC454","v":0.90573080982991583},0,-0.90573080982991583,{"$f":"$K453*'Measure CE Results'!$ED454","v":0.90573080982991583},{"$f":"$K453*'Measure CE Results'!$EE454","v":23056.626849346427},3.9282884515069039E-5,-23055.721118536596,{"$f":"$K453*'Measure CE Results'!$EF454","v":0},{"$f":"$K453*'Measure CE Results'!$EG454","v":0.90573080982991583},0,-0.90573080982991583,{"$f":"$K453*'Measure CE Results'!$EH454","v":0},{"$f":"$K453*'Measure CE Results'!$EJ454","v":0},{"$f":"$K453*'Measure CE Results'!$EI454","v":0.90573080982991583},0,{"$error":"#DIV/0!"}]
[{"$f":"CONCATENATE(TRIM(LEFT(B454,1)),TRIM(LEFT(C454,20)),TRIM(LEFT(D454,10)),TRIM(RIGHT(D454,10)),TRIM(LEFT(F454,20)),TRIM(RIGHT(F454,20)),TRIM(LEFT(G454,105)),TRIM(LEFT(H454,20)),TRIM(RIGHT(H454,20)),TRIM(LEFT(I454,1)),TRIM(RIGHT(I454,25)),TRIM(LEFT(O454,1)),TRIM(LEFT(P454,1)),TRIM(LEFT(Q454,1)))","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},"CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various","PSP-Business-Commercial-Refrigeration",2017,20,2500,0,{"$f":"0.1*K454*150","v":300},"No","No","Dx",{"$f":"VLOOKUP($A454,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($A454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},50000,0,6000,{"$f":"$K454*'Measure CE Results'!$DX455","v":71236.788217441179},{"$f":"$K454*'Measure CE Results'!$DY455","v":30007.689350249901},2.3739511358560477,41229.098867191278,{"$f":"$K454*'Measure CE Results'!$DZ455","v":71236.788217441179},{"$f":"$K454*'Measure CE Results'!$EA455","v":30007.689350249901},2.3739511358560477,41229.098867191278,{"$f":"$K454*'Measure CE Results'!$EB455","v":61945.033232557544},{"$f":"$K454*'Measure CE Results'!$EC455","v":53825.451749327185},1.1508502245563013,8119.5814832303586,{"$f":"$K454*'Measure CE Results'!$ED455","v":186234.59616116364},{"$f":"$K454*'Measure CE Results'!$EE455","v":24990.388312187621},7.4522489940797945,161244.20784897602,{"$f":"$K454*'Measure CE Results'!$EF455","v":61945.033232557544},{"$f":"$K454*'Measure CE Results'!$EG455","v":187856.32413561363},0.32974686115884699,-125911.29090305608,{"$f":"$K454*'Measure CE Results'!$EH455","v":112.35647424781774},{"$f":"$K454*'Measure CE Results'!$EJ455","v":946421.19463580474},{"$f":"$K454*'Measure CE Results'!$EI455","v":53825.451749327185},2.087422782275528E-3,5.6872618718180674E-2]
["CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND","CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various","PSP-Business-Commercial-Refrigeration",2018,50,2500,0,{"$f":"0.1*K455*150","v":750},"No","No","Dx",{"$f":"VLOOKUP($A455,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($A455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},125000,0,37500,{"$f":"$K455*'Measure CE Results'!$DX456","v":180734.27307893886},{"$f":"$K455*'Measure CE Results'!$DY456","v":94750.510738705343},1.9074754496822925,85983.762340233516,{"$f":"$K455*'Measure CE Results'!$DZ456","v":180734.27307893886},{"$f":"$K455*'Measure CE Results'!$EA456","v":94750.510738705343},1.9074754496822925,85983.762340233516,{"$f":"$K455*'Measure CE Results'!$EB456","v":157160.23745994686},{"$f":"$K455*'Measure CE Results'!$EC456","v":153127.37936389472},1.0263366232270479,4032.8580960521358,{"$f":"$K455*'Measure CE Results'!$ED456","v":461936.75046454556},{"$f":"$K455*'Measure CE Results'!$EE456","v":61250.951745557904},7.5417073090304516,400685.79871898767,{"$f":"$K455*'Measure CE Results'!$EF456","v":157160.23745994686},{"$f":"$K455*'Measure CE Results'!$EG456","v":486949.44425067469},0.32274446416462688,-329789.2067907278,{"$f":"$K455*'Measure CE Results'!$EH456","v":275.38351531327885},{"$f":"$K455*'Measure CE Results'!$EJ456","v":2319659.7907740315},{"$f":"$K455*'Measure CE Results'!$EI456","v":153127.37936389472},1.7983950124219941E-3,6.6012861012173976E-2]
["CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND","CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various","PSP-Business-Commercial-Refrigeration",2019,50,2500,0,750,"No","No","Dx",{"$f":"VLOOKUP($A456,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($A456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},125000,0,37500,{"$f":"$K456*'Measure CE Results'!$DX457","v":183677.05429877603},{"$f":"$K456*'Measure CE Results'!$DY457","v":92892.657586965986},1.9773043324421826,90784.396711810041,{"$f":"$K456*'Measure CE Results'!$DZ457","v":183677.05429877603},{"$f":"$K456*'Measure CE Results'!$EA457","v":92892.657586965986},1.9773043324421826,90784.396711810041,{"$f":"$K456*'Measure CE Results'!$EB457","v":159719.17765110961},{"$f":"$K456*'Measure CE Results'!$EC457","v":150124.88172930854},1.063908765897319,9594.2959218010656,{"$f":"$K456*'Measure CE Results'!$ED457","v":458445.67975068785},{"$f":"$K456*'Measure CE Results'!$EE457","v":60049.952691723425},7.6344053442339277,398395.72705896443,{"$f":"$K456*'Measure CE Results'!$EF457","v":159719.17765110961},{"$f":"$K456*'Measure CE Results'!$EG457","v":482800.93318176095},0.33081787269657126,-323081.75553065131,{"$f":"$K456*'Measure CE Results'!$EH457","v":269.98383854243031},{"$f":"$K456*'Measure CE Results'!$EJ457","v":2274176.2654647371},{"$f":"$K456*'Measure CE Results'!$EI457","v":150124.88172930854},1.7983950124219946E-3,6.6012861012173976E-2]
["CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND","CUSTOM - Archetype","Business","BRI Oshawa PUCN CFF","Business","Motors / Curtains","Archetype - New Participant (Estimate)","Various","PSP-Business-Commercial-Refrigeration",2020,50,2500,0,750,"No","No","Dx",{"$f":"VLOOKUP($A457,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($A457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},125000,0,37500,{"$f":"$K457*'Measure CE Results'!$DX458","v":185608.35322751608},{"$f":"$K457*'Measure CE Results'!$DY458","v":91071.232928398036},2.0380568842572382,94537.120299118047,{"$f":"$K457*'Measure CE Results'!$DZ458","v":185608.35322751608},{"$f":"$K457*'Measure CE Results'!$EA458","v":91071.232928398036},2.0380568842572382,94537.120299118047,{"$f":"$K457*'Measure CE Results'!$EB458","v":161398.56802392704},{"$f":"$K457*'Measure CE Results'!$EC458","v":147181.25659736132},1.0965972961180752,14217.31142656572,{"$f":"$K457*'Measure CE Results'!$ED458","v":454329.00228973723},{"$f":"$K457*'Measure CE Results'!$EE458","v":58872.502638944527},7.7171681502324274,395456.49965079268,{"$f":"$K457*'Measure CE Results'!$EF458","v":161398.56802392704},{"$f":"$K457*'Measure CE Results'!$EG458","v":478060.52812652913},0.33761115701484856,-316661.96010260208,{"$f":"$K457*'Measure CE Results'!$EH458","v":264.69003778669645},{"$f":"$K457*'Measure CE Results'!$EJ458","v":2229584.5739850365},{"$f":"$K457*'Measure CE Results'!$EI458","v":147181.25659736132},1.798395012421995E-3,6.6012861012173976E-2]
["CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","EBCx Oshawa PUC Networks Inc. CFF-V2","Miscellaneous       ","EBCx Measures","EBCx Measures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2017,0,{"$f":"600000/11","v":54545.454545454544},0,0,"No","No","Dx",{"$f":"VLOOKUP($A458,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},0,0,0,{"$f":"$K458*'Measure CE Results'!$DX459","v":0},{"$f":"$K458*'Measure CE Results'!$DY459","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K458*'Measure CE Results'!$DZ459","v":0},{"$f":"$K458*'Measure CE Results'!$EA459","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K458*'Measure CE Results'!$EB459","v":0},{"$f":"$K458*'Measure CE Results'!$EC459","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K458*'Measure CE Results'!$ED459","v":0},{"$f":"$K458*'Measure CE Results'!$EE459","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K458*'Measure CE Results'!$EF459","v":0},{"$f":"$K458*'Measure CE Results'!$EG459","v":0},{"$error":"#DIV/0!"},0,{"$f":"$K458*'Measure CE Results'!$EH459","v":0},{"$f":"$K458*'Measure CE Results'!$EJ459","v":0},{"$f":"$K458*'Measure CE Results'!$EI459","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","EBCx Oshawa PUC Networks Inc. CFF-V2","Miscellaneous       ","EBCx Measures","EBCx Measures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2018,1,{"$f":"600000/11","v":54545.454545454544},0,0,"No","No","Dx",{"$f":"VLOOKUP($A459,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},54545.454545454544,0,0,{"$f":"$K459*'Measure CE Results'!$DX460","v":33983.25031051274},{"$f":"$K459*'Measure CE Results'!$DY460","v":22752.509432177809},1.4936044928060472,11230.740878334931,{"$f":"$K459*'Measure CE Results'!$DZ460","v":33983.25031051274},{"$f":"$K459*'Measure CE Results'!$EA460","v":22752.509432177809},1.4936044928060472,11230.740878334931,{"$f":"$K459*'Measure CE Results'!$EB460","v":29550.652443924126},{"$f":"$K459*'Measure CE Results'!$EC460","v":51399.400066202434},0.57492212760971684,-21848.747622278308,{"$f":"$K459*'Measure CE Results'!$ED460","v":86685.756131683767},{"$f":"$K459*'Measure CE Results'!$EE460","v":23988.114574060026},3.613696102044758,62697.641557623741,{"$f":"$K459*'Measure CE Results'!$EF460","v":29550.652443924126},{"$f":"$K459*'Measure CE Results'!$EG460","v":84868.189233785801},0.34819468531985703,-55317.536789861675,{"$f":"$K459*'Measure CE Results'!$EH460","v":109.3067304791259},{"$f":"$K459*'Measure CE Results'!$EJ460","v":236931.51429356},{"$f":"$K459*'Measure CE Results'!$EI460","v":51399.400066202434},2.126614908702024E-3,0.21693779411090994]
["CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","EBCx Oshawa PUC Networks Inc. CFF-V2","Miscellaneous       ","EBCx Measures","EBCx Measures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2019,1,54545.454545454544,0,0,"No","No","Dx",{"$f":"VLOOKUP($A460,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},54545.454545454544,0,0,{"$f":"$K460*'Measure CE Results'!$DX461","v":35143.332120122308},{"$f":"$K460*'Measure CE Results'!$DY461","v":22306.381796252754},1.5754833052317805,12836.950323869554,{"$f":"$K460*'Measure CE Results'!$DZ461","v":35143.332120122308},{"$f":"$K460*'Measure CE Results'!$EA461","v":22306.381796252754},1.5754833052317805,12836.950323869554,{"$f":"$K460*'Measure CE Results'!$EB461","v":30559.419234888963},{"$f":"$K460*'Measure CE Results'!$EC461","v":50391.568692355322},0.6064391331307174,-19832.149457466359,{"$f":"$K460*'Measure CE Results'!$ED461","v":85499.708953295776},{"$f":"$K460*'Measure CE Results'!$EE461","v":23517.759386333357},3.6355380437722045,61981.949566962416,{"$f":"$K460*'Measure CE Results'!$EF461","v":30559.419234888963},{"$f":"$K460*'Measure CE Results'!$EG461","v":83691.321783290769},0.36514442099527511,-53131.902548401806,{"$f":"$K460*'Measure CE Results'!$EH461","v":107.16346125404499},{"$f":"$K460*'Measure CE Results'!$EJ461","v":232285.79832701958},{"$f":"$K460*'Measure CE Results'!$EI461","v":50391.568692355322},2.126614908702024E-3,0.21693779411090994]
["CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND","CUSTOM - Archetype","Business","EBCx Oshawa PUC Networks Inc. CFF-V2","Miscellaneous       ","EBCx Measures","EBCx Measures Oshawa PUC Networks Inc.","Oshawa PUC Networks Inc.","PSP-Business-Commercial-Miscellaneous_Equipment",2020,1,54545.454545454544,0,0,"No","No","Dx",{"$f":"VLOOKUP($A461,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":false},{"$f":"VLOOKUP($A461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($A461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},54545.454545454544,0,0,{"$f":"$K461*'Measure CE Results'!$DX462","v":35882.987505414589},{"$f":"$K461*'Measure CE Results'!$DY462","v":21869.001761032108},1.640815063143563,14013.98574438248,{"$f":"$K461*'Measure CE Results'!$DZ462","v":35882.987505414589},{"$f":"$K461*'Measure CE Results'!$EA462","v":21869.001761032108},1.640815063143563,14013.98574438248,{"$f":"$K461*'Measure CE Results'!$EB462","v":31202.597830795297},{"$f":"$K461*'Measure CE Results'!$EC462","v":49403.498717995404},0.63158680337410267,-18200.900887200107,{"$f":"$K461*'Measure CE Results'!$ED462","v":83986.427884694451},{"$f":"$K461*'Measure CE Results'!$EE462","v":23056.626849346427},3.6426155670327454,60929.80103534802,{"$f":"$K461*'Measure CE Results'!$EF462","v":31202.597830795297},{"$f":"$K461*'Measure CE Results'!$EG462","v":82205.093842462986},0.37957012603855961,-51002.496011667688,{"$f":"$K461*'Measure CE Results'!$EH462","v":105.06221691573037},{"$f":"$K461*'Measure CE Results'!$EJ462","v":227731.17483041136},{"$f":"$K461*'Measure CE Results'!$EI462","v":49403.498717995404},2.1266149087020244E-3,0.21693779411090988]

{"sheet":"Sheet1","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Budget Inputs","index":13,"n_rows":48,"n_cols":34,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,1,1,3],[0,2,0,3]]}
[null,"Program Design Module: \nProgram Budget","Users can input program budgets by sector, program or portfolio by year, where applicable. The table below will dynamically populate based on the programs selected in the previous step. Costs should be in nominal dollars and should account for costs associated with the program year, even if those costs are incurred in another calendar year. "]
[null,"\"Update Program Budget\": will populate the table below with the selected programs. Once this button is clicked, input the program-level budgets.\n\"Delete Budget\": will clear the table below\nCAUTION! To ensure the cost effectiveness calculations are properly completed, click \"Update Program Budget\" even if there are no program-level costs. Please enter budgets ONLY in years that a program is active (i.e., there is a line item in \"Measure Selection & CE Results\")"]
[]
[]
[null,null,null,"PROGRAM YEAR"]
[null,null,null,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020]
[null,"SECTOR","PROGRAM","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2015 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2016 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2017 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2018 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2019 Sub-Total","LDC Labour","Third Party Costs","Marketing Spend","Other Program Costs","2020 Sub-Total","Total"]
[null,"Business","Retrofit Oshawa PUC Networks Inc.",null,null,null,null,{"$f":"SUM($D8:$G8)","v":0},null,null,null,null,{"$f":"SUM($I8:$L8)","v":0},null,null,null,null,{"$f":"SUM($N8:$Q8)","v":0},null,null,null,null,{"$f":"SUM($S8:$V8)","v":0},null,null,null,null,{"$f":"SUM($X8:$AA8)","v":0},null,null,null,null,{"$f":"SUM($AC8:$AF8)","v":0},{"$f":"SUM($D8:$AG8)/2","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.",null,null,null,null,{"$f":"SUM($D9:$G9)","v":0},null,null,null,null,{"$f":"SUM($I9:$L9)","v":0},null,null,null,null,{"$f":"SUM($N9:$Q9)","v":0},null,null,null,null,{"$f":"SUM($S9:$V9)","v":0},null,null,null,null,{"$f":"SUM($X9:$AA9)","v":0},null,null,null,null,{"$f":"SUM($AC9:$AF9)","v":0},0]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","Audit Funding Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","EBCx Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","PSU Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","M&T Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",null,null,null,null,0,53331.06,171906.74,16138.21,null,241376.00999999998,58664.17,189097.41,17752.03,null,265513.61,58664.17,189097.41,17752.03,0,265513.61,58664.17,189097.41,17752.03,0,265513.61,58664.17,189097.41,17752.03,0,265513.61,1303430.4499999997]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",null,null,null,null,0,21500.23,31430.07,8980.01,null,61910.310000000005,23650.25,43855.91,9878.01,null,77384.17,23650.25,43855.91,9878.01,0,77384.17,23650.25,43855.91,9878.01,0,77384.17,23650.25,43855.91,9878.01,0,77384.17,371446.99000000005]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",null,null,null,null,0,9170.9500000000007,5592.4,791.39,null,15554.74,10088.049999999999,5592.4,870.53,null,16550.98,10088.049999999999,5592.4,870.53,0,16550.98,10088.049999999999,5592.4,870.53,0,16550.98,10088.049999999999,5592.4,870.53,0,16550.98,81758.659999999989]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",null,null,null,null,0,16752.91,19255.349999999999,791.39,null,36799.649999999994,18428.2,21180.89,870.53,null,40479.619999999995,18428.2,21180.89,870.53,0,40479.619999999995,18428.2,21180.89,870.53,0,40479.619999999995,18428.2,21180.89,870.53,0,40479.619999999995,198718.13000000003]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",null,null,null,null,0,21872.15,441.66,9445.3799999999992,null,31759.190000000002,24059.37,485.83,10389.92,null,34935.120000000003,24059.37,485.83,10389.92,null,34935.120000000003,24059.37,485.83,10389.92,50000,84935.12,24059.37,485.83,10389.92,50000,84935.12,271499.67]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","Energy Performance Program",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Business","BRI Oshawa PUCN CFF",null,null,null,null,0,null,null,null,null,0,10088,{"$f":"20*350/0.8","v":8750},5000,null,23838,10088,{"$f":"350*50/0.8","v":21875},5000,null,36963,10088,21875,5000,null,36963,10088,21875,5000,null,36963,134727]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0]
[null,"Consumer","RNC Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0]
[null,"Consumer","HVAC Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.",null,null,null,null,0,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",null,null,null,null,0,26307.86,5207.42,14031.39,null,45546.67,28938.65,5728.16,15434.53,null,50101.34,28938.65,5728.16,15434.53,0,50101.34,28938.65,5728.16,15434.53,0,50101.34,28938.65,5728.16,15434.53,0,50101.34,245952.03000000003]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",null,null,null,null,0,11576.17,11503.45,4460.38,null,27540.000000000004,12733.79,12653.8,4906.42,null,30294.010000000002,12733.79,12653.8,4906.42,0,30294.010000000002,12733.79,12653.8,4906.42,0,30294.010000000002,12733.79,12653.8,4906.42,0,30294.010000000002,148716.04000000004]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",null,null,null,null,0,8091.18,3780.11,975,null,12846.29,8900.2999999999993,4158.12,1072.5,null,14130.919999999998,8900.2999999999993,4158.12,1072.5,0,14130.919999999998,8900.2999999999993,4158.12,1072.5,0,14130.919999999998,8900.2999999999993,4158.12,1072.5,0,14130.919999999998,69369.97]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",null,null,null,null,0,8091.18,6055.11,6766.66,null,20912.95,8900.2999999999993,6660.62,7443.33,null,23004.25,8900.2999999999993,6660.62,7443.33,0,23004.25,8900.2999999999993,6660.62,7443.33,0,23004.25,8900.2999999999993,6660.62,7443.33,0,23004.25,112929.94999999997]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",null,null,null,null,0,null,null,null,null,0,35000,27900,7000,null,69900,35000,41850,7000,null,83850,35000,41850,7000,null,83850,35000,118800,7000,null,160800,398400]
[null,"Total",null,{"$f":"SUM(D8:D47)","v":0},{"$f":"SUM(E8:E47)","v":0},0,0,0,176693.68999999997,255172.31,62379.81,0,494245.80999999994,239451.08,326063.1399999999,80617.8,0,646132.02,239451.08,353138.1399999999,80617.8,0,673207.02,239451.08,353138.1399999999,80617.8,50000,723207.02,239451.08,430088.1399999999,80617.8,50000,800157.02,3336948.89]

{"sheet":"External Inputs","index":14,"n_rows":7,"n_cols":21,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,2,0,5],[5,17,5,18],[5,19,5,20],[5,4,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[1,1,1,8]]}
[null,"Program Design Module: \nExternal Inputs","Users can input the results of the external cost effectiveness calculations in this tab. Complete this worksheet before calculating portfolio level cost effectiveness. "]
[null,"CAUTION! Ensure that the assumptions used in external cost effectiveness calculations align with the \"CE Parameters\" tab in this tool (i.e., inflation rate, base year, etc.). "]
[]
[]
[]
[null,null,null,null,"Savings (Generator Level)",null,null,"Total Resource Cost (TRC) Test",null,"Societal Cost (SC) Test",null,"Program Administrator Cost (PAC) Test",null,"Participant Cost (PC) Test",null,"Rate Impact Measure (RIM) Test",null,"Levelized Cost (LC) Metric ($/kWh)",null,"Levelized Cost (LC) Metric ($/kW)"]
[null,"SECTOR","PROGRAM","PROGRAM YEAR","PEAK DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","Effective Useful Life (EUL)","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs"]

{"sheet":"RESULTS >>","index":15,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[[2,1,2,14],[3,1,3,14],[4,1,4,14],[0,0,0,3],[0,4,0,5]]}
["Results Module"]
["INSTRUCTIONS: "]
[1,"To calculate Cost Effectiveness, activate the \"CE Results\" worksheet and click the appropriate buttons."]
[{"$f":"A3+1","v":2},"To view measure level savings for the life of a measure, activate the \"Measure Savings Results\" worksheet and click the appropriate buttons."]
[{"$f":"A4+1","v":3},"To view summary cost effectiveeness results, activate the \"Summary CE Results\" worksheet."]

{"sheet":"CE Results","index":16,"n_rows":154,"n_cols":29,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[4,16,4,19],[4,24,4,28],[4,20,4,23],[4,4,4,7],[4,8,4,11],[4,12,4,15],[0,6,0,7],[1,1,1,7]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Results Module: \nInitiative Portfolio Results","This worksheet will calculate all cost-effectiveness parameters include benefits, costs, Benefit Cost (BC) ratios, net benefits, levelized costs, and aggregate savings, costs, and incentives at the program/portfolio-level. \nPlease be patient, this process takes a moment."]
[null,"CAUTION! Please ensure that all inputs have been populated including the \"Program Budget Input\" and \"DR Input\" worksheets. If the button on \"Program Budget Input\" is not run, a #N/A error will appear (to fix this, click the button on the \"Program Budget Input\" tab).\nClicking the \"Calculate Portfolio Cost Effectiveness\" button will also populate the \"Summary CE Results\" tab"]
[null,"Click here to view the Summary Cost Effectiveness Results",null,null,"Click here to update the Program Budget Input worksheet"]
[]
[null,null,null,null,"Total Resource Cost (TRC) Test",null,null,null,"Societal Cost (SC) Test",null,null,null,"Program Administrator Cost (PAC) Test",null,null,null,"Participant Cost (PC) Test",null,null,null,"Rate Impact Measure (RIM) Test",null,null,null,"Levelized Cost (LC) Metric"]
[null,"SECTOR","PROGRAM","PROGRAM YEAR","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits","Costs","BC Ratio","Net Benefits","Benefits (Demand)","Benefits (Energy)","Costs","LC $/kW","LC $/kWh"]
[null,"Business","Retrofit Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":1043170.1132579602},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B7,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C7)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":737514.96450416779},{"$f":"E7/F7","v":1.4144392500012317},{"$f":"E7-F7","v":305655.1487537924},{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":1043170.1132579602},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B7,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C7)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":737514.96450416779},{"$f":"I7/J7","v":1.4144392500012317},{"$f":"I7-J7","v":305655.1487537924},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":947329.54924973741},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B7,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C7)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"M7/N7","v":{"$error":"#DIV/0!"}},{"$f":"M7-N7","v":947329.54924973741},{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":2053557.6253949287},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":975462.90977623931},{"$f":"Q7/R7","v":2.1052134374499105},{"$f":"Q7-R7","v":1078094.7156186895},{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":907104.44631126989},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B7,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C7)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1577269.9765116302},{"$f":"U7/V7","v":0.57511045022074647},{"$f":"U7-V7","v":-670165.53020036034},{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":2306.1690055146919},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)","v":13972391.373003988},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B7,'Program Design'!$D:$D,$C7,'Program Design'!$J:$J,$D7)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D7,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B7,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C7)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D7,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"AA7/Y7","v":0},{"$f":"AA7/Z7","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B8,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C8)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B8,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C8)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B8,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C8)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B8,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C8)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B8,'Program Design'!$D:$D,$C8,'Program Design'!$J:$J,$D8)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D8,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B8,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C8)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D8,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B9,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C9)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B9,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C9)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B9,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C9)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B9,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C9)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B9,'Program Design'!$D:$D,$C9,'Program Design'!$J:$J,$D9)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D9,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B9,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C9)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D9,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":163059.4864733518},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B10,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C10)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36277.03832540664},4.4948400972179972,126782.44814794516,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":163059.4864733518},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B10,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C10)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36277.03832540664},4.4948400972179972,126782.44814794516,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":141790.85780291463},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B10,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C10)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},141790.85780291463,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":393526.17404603097},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":36277.03832540664},10.847803244467858,357249.13572062436,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":141790.85780291463},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B10,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C10)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":393526.17404603097},0.36030858213341938,-251735.31624311634,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":160.92880861621532},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)","v":2843436.1782801263},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B10,'Program Design'!$D:$D,$C10,'Program Design'!$J:$J,$D10)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D10,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B10,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C10)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D10,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},0,0]
[null,"Business","Audit Funding Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B11,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C11)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B11,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C11)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B11,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C11)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B11,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C11)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B11,'Program Design'!$D:$D,$C11,'Program Design'!$J:$J,$D11)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D11,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B11,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C11)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D11,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","EBCx Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B12,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C12)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B12,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C12)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B12,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C12)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B12,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C12)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B12,'Program Design'!$D:$D,$C12,'Program Design'!$J:$J,$D12)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D12,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B12,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C12)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D12,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":10716910.39671734},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B13,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C13)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5040000.9999999991},2.126370688560844,5676909.3967173407,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":10716910.39671734},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B13,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C13)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5040000.9999999991},2.126370688560844,5676909.3967173407,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":9319052.5188846439},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B13,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C13)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1.9999999999999998},4659526.2594423229,9319050.5188846439,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":22182095.884152152},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":5599999.9999999991},3.9610885507414562,16582095.884152152,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":9319052.5188846439},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B13,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C13)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":19963887.395736936},0.46679548597707593,-10644834.876852293,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":17940.141185560264},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)","v":134551058.89170197},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B13,'Program Design'!$D:$D,$C13,'Program Design'!$J:$J,$D13)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D13,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B13,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C13)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D13,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1.9999999999999998},1.1148184283018733E-4,1.4864245710691644E-8]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":30227.822150725482},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D14,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B14,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C14)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D14,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2591.2949999999996},11.665141232752537,27636.527150725484,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":30227.822150725482},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D14,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B14,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C14)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D14,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2591.2949999999996},11.665141232752537,27636.527150725484,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":26285.062739761292},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D14,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B14,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C14)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D14,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},26285.062739761292,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":58517.73737194507},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":3455.0599999999995},16.936822333604937,55062.677371945072,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":26285.062739761292},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D14,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B14,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C14)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D14,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43888.303028958806},0.59890815834044953,-17603.240289197514,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":89.183330796093401},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)","v":317116.36192530754},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B14,'Program Design'!$D:$D,$C14,'Program Design'!$J:$J,$D14)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D14,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B14,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C14)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D14,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},0,0]
[null,"Business","M&T Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D15,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B15,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C15)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D15,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D15,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B15,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C15)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D15,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D15,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B15,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C15)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D15,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D15,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B15,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C15)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D15,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B15,'Program Design'!$D:$D,$C15,'Program Design'!$J:$J,$D15)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D15,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B15,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C15)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D15,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D16,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B16,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C16)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D16,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D16,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B16,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C16)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D16,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D16,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B16,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C16)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D16,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D16,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B16,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C16)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D16,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B16,'Program Design'!$D:$D,$C16,'Program Design'!$J:$J,$D16)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D16,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B16,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C16)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D16,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D17,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B17,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C17)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D17,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D17,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B17,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C17)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D17,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D17,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B17,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C17)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D17,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D17,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B17,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C17)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D17,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B17,'Program Design'!$D:$D,$C17,'Program Design'!$J:$J,$D17)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D17,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B17,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C17)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D17,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D18,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B18,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C18)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D18,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D18,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B18,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C18)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D18,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D18,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B18,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C18)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D18,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D18,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B18,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C18)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D18,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B18,'Program Design'!$D:$D,$C18,'Program Design'!$J:$J,$D18)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D18,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B18,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C18)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D18,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D19,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B19,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C19)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D19,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D19,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B19,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C19)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D19,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D19,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B19,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C19)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D19,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D19,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B19,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C19)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D19,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B19,'Program Design'!$D:$D,$C19,'Program Design'!$J:$J,$D19)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D19,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B19,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C19)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D19,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":1425246.7241665712},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":954562.0087545783},1.4930897218778878,470684.71541199286,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":1425246.7241665712},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":954562.0087545783},1.4930897218778878,470684.71541199286,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":1246552.8414492086},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":641447.06862745085},1.9433448251880625,605105.77282175771,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":3225607.7169363569},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":942905.22454477171},3.4209246411734102,2282702.4923915854,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":1239344.9775361491},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2745857.559936441},0.45135078950156338,-1506512.5824002919,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":2891.9244784701418},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":17114830.134927787},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":641447.06862745085},221.80630006174403,3.7479020450129484E-2]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":4728996.0690498706},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D21,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B21,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C21)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D21,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2850326.4845771245},1.6591068057073701,1878669.5844727461,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":4728996.0690498706},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D21,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B21,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C21)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D21,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2850326.4845771245},1.6591068057073701,1878669.5844727461,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":4119378.3587390347},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D21,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B21,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C21)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D21,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2057989.8212226068},2.0016514738113731,2061388.5375164279,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":17090150.072593775},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":3582669.0446423963},4.770228525057532,13507481.027951378,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":4112170.494825975},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D21,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B21,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C21)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D21,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":13031807.782885648},0.31554873762229574,-8919637.2880596742,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":3496.8165851213148},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)","v":77686115.622705072},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B21,'Program Design'!$D:$D,$C21,'Program Design'!$J:$J,$D21)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D21,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B21,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C21)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D21,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2057989.8212226068},588.53238971102883,2.6491089234240522E-2]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":1511093.0089879339},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D22,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B22,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C22)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D22,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":940240.60215308389},1.6071343925455237,570852.40683484997,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":1511093.0089879339},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D22,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B22,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C22)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D22,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":940240.60215308389},1.6071343925455237,570852.40683484997,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":1321201.7847721323},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D22,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B22,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C22)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D22,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":639284.29676368821},2.0666889386468306,681917.48800844408,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":3202704.6457347465},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":906291.06549862737},3.5338587873782776,2296413.5802361192,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":1313993.9208590728},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D22,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B22,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C22)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D22,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2738124.9232418644},0.47988822924241903,-1424131.0023827916,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":2779.6275264034421},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)","v":16450240.421883684},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B22,'Program Design'!$D:$D,$C22,'Program Design'!$J:$J,$D22)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D22,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B22,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C22)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D22,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":639284.29676368821},229.98919484397885,3.8861699304604147E-2]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":1529164.5198750792},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D23,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B23,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C23)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D23,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":921804.51191478816},1.6588815742490481,607360.007960291,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":1529164.5198750792},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D23,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B23,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C23)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D23,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":921804.51191478816},1.6588815742490481,607360.007960291,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":1336916.142065302},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D23,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B23,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C23)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D23,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":626749.31055263546},2.1330955129196356,710166.83151266654,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":3191704.0749365147},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":888520.65244963462},3.5921551920453925,2303183.4224868799,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":1329708.2781522428},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D23,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B23,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C23)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D23,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2723009.3476150581},0.48832306775474899,-1393301.0694628153,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":2725.1250258857276},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)","v":16127686.688121261},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B23,'Program Design'!$D:$D,$C23,'Program Design'!$J:$J,$D23)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D23,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B23,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C23)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D23,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":626749.31055263546},229.98919484397882,3.886169930460414E-2]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":1537557.5723073175},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D24,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B24,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C24)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D24,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":903729.91364194907},1.7013463304662571,633827.65866536845,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":1537557.5723073175},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D24,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B24,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C24)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D24,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":903729.91364194907},1.7013463304662571,633827.65866536845,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":1344214.448528118},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D24,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B24,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C24)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D24,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":614460.10838493658},2.1876350151701258,729754.34014318138,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":3176539.5535815405},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":871098.67887219065},3.6465897958819071,2305440.8747093501,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":1337006.5846150585},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D24,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B24,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C24)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D24,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2704915.9384361301},0.49428766551172754,-1367909.3538210716,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":2671.6912018487533},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)","v":15811457.537373787},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B24,'Program Design'!$D:$D,$C24,'Program Design'!$J:$J,$D24)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D24,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B24,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C24)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D24,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":614460.10838493658},229.98919484397871,3.8861699304604126E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D25,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B25,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C25)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D25,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D25,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B25,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C25)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D25,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D25,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B25,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C25)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D25,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D25,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B25,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C25)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D25,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B25,'Program Design'!$D:$D,$C25,'Program Design'!$J:$J,$D25)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D25,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B25,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C25)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D25,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":580237.7633322085},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D26,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B26,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C26)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D26,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":590599.80812105571},0.98245504883956325,-10362.044788847212,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":580237.7633322085},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D26,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B26,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C26)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D26,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":590599.80812105571},0.98245504883956325,-10362.044788847212,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":504554.57681061618},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D26,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B26,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C26)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D26,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":257779.71568627449},1.957309074794209,246774.8611243417,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":1446492.9817597736},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":563727.04868948355},2.5659456737484705,882765.93307029002,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":504554.57681061618},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D26,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B26,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C26)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D26,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1432224.7852071282},0.35228728201184395,-927670.20839651197,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":1080.7796335050207},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)","v":8517939.9144232962},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B26,'Program Design'!$D:$D,$C26,'Program Design'!$J:$J,$D26)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D26,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B26,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C26)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D26,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":257779.71568627449},238.51274366660888,3.026315262564603E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":592726.57857627142},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D27,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C27)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D27,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":557647.30652206833},1.0629058396659088,35079.272054203087,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":592726.57857627142},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D27,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C27)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D27,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":557647.30652206833},1.0629058396659088,35079.272054203087,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":515414.41615327948},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D27,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C27)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D27,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":254117.81045751635},2.0282498705042435,261296.60569576314,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":1339054.6271709953},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":514114.95548516512},2.6045821326231269,824939.67168583022,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":515414.41615327948},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D27,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C27)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D27,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1343874.9116322389},0.38352856481803743,-828460.4954789594,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":985.66314045145532},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)","v":7768299.0555616021},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B27,'Program Design'!$D:$D,$C27,'Program Design'!$J:$J,$D27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D27,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C27)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D27,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":254117.81045751635},257.81405434429132,3.2712155986783793E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":906439.10135563579},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D28,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B28,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C28)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D28,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":783609.15254911361},1.1567489971332663,122829.94880652218,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":906439.10135563579},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D28,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B28,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C28)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D28,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":783609.15254911361},1.1567489971332663,122829.94880652218,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":788207.91422229202},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D28,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B28,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C28)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D28,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":337242.24657183141},2.3372158210742038,450965.66765046061,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":1994807.8245408474},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":756051.40512524289},2.638455283619769,1238756.4194156046,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":788207.91422229202},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D28,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B28,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C28)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D28,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1963899.4716902087},0.40134840178144632,-1175691.5574679165,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":1449.5046183109641},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)","v":11423969.199355301},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B28,'Program Design'!$D:$D,$C28,'Program Design'!$J:$J,$D28)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D28,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B28,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C28)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D28,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":337242.24657183141},232.66034637737346,2.9520584368422781E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":742340.26415191079},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C29)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D29,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":628893.61606428237},1.1803908406601356,113446.64808762842,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":742340.26415191079},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C29)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D29,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":628893.61606428237},1.1803908406601356,113446.64808762842,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":645513.27317557461},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C29)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D29,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":278801.92510170798},2.3153113915554528,366711.34807386663,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":1583576.6887417927},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":592981.4942158768},2.6705330675383379,990595.1945259159,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":645513.27317557461},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C29)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D29,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1572491.7537346641},0.41050343929784189,-926978.48055908945,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":1136.866367302717},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)","v":8959975.8426316082},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B29,'Program Design'!$D:$D,$C29,'Program Design'!$J:$J,$D29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C29)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D29,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":278801.92510170798},245.2372003608323,3.111637017760328E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":749572.56685262627},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D30,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B30,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C30)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D30,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":616562.36869047279},1.2157286998307342,133010.19816215348,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":749572.56685262627},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D30,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B30,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C30)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D30,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":616562.36869047279},1.2157286998307342,133010.19816215348,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":651802.23204576201},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D30,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B30,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C30)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D30,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":273335.22068794898},2.3846258466262089,378467.01135781303,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":1566672.133798888},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":581354.40609399672},2.6948658466786943,985317.72770489124,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":651802.23204576201},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D30,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B30,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C30)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D30,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1554955.7923566203},0.41917733947787683,-903153.5603108583,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":1114.5748699046248},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)","v":8784290.0417956952},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B30,'Program Design'!$D:$D,$C30,'Program Design'!$J:$J,$D30)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D30,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B30,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C30)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D30,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":273335.22068794898},245.23720036083222,3.1116370177603273E-2]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B31,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C31)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D31,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B31,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C31)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D31,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B31,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C31)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D31,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B31,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C31)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D31,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B31,'Program Design'!$D:$D,$C31,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B31,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C31)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D31,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":89291.625853106321},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C32)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D32,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42122.976238523654},2.1197843511220009,47168.649614582668,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":89291.625853106321},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C32)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D32,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42122.976238523654},2.1197843511220009,47168.649614582668,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":77644.892046179404},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C32)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D32,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":166008.44762203866},0.46771651177028151,-88363.555575859253,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":383299.4429928264},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":47987.912750865049},7.9874164351087948,335311.53024196136,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":77644.892046179404},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C32)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D32,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":296231.26228458178},0.26210904091408133,-218586.37023840239,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":205.56939070700537},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)","v":891134.16164527403},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B32,'Program Design'!$D:$D,$C32,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B32,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C32)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D32,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":166008.44762203866},807.55431074195155,0.1862889503815478]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":93686.254334603276},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C33)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D33,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42254.590314584901},2.2171852486821022,51431.664020018376,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":93686.254334603276},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C33)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D33,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42254.590314584901},2.2171852486821022,51431.664020018376,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":81466.308117046327},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C33)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D33,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":163710.93480822706},0.49762288763714491,-82244.626691180732,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":380177.9922454101},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":47046.973285161817},8.0808172279451345,333131.01896024827,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":81466.308117046327},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C33)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D33,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":293841.12672699039},0.2772461058275793,-212374.81860994408,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":201.53861834020131},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)","v":873660.94278948405},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B33,'Program Design'!$D:$D,$C33,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B33,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C33)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D33,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":163710.93480822706},812.30553308587071,0.18738497601314263]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":94210.517834278595},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C34)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D34,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":41426.068935867552},2.274184354304233,52784.448898411043,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":94210.517834278595},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C34)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D34,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":41426.068935867552},2.274184354304233,52784.448898411043,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":81922.189421111834},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C34)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D34,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":160500.91647865399},0.51041571112777517,-78578.727057542157,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":376995.96123356046},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":46124.483612903743},8.17344567794993,330871.47762065672,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":81922.189421111834},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C34)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D34,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":290472.10208448087},0.28203117901245328,-208549.91266336903,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":197.58688072568756},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)","v":856530.33606812172},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B34,'Program Design'!$D:$D,$C34,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B34,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C34)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D34,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":160500.91647865399},812.30553308587071,0.18738497601314263]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":94955.364580676833},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C35)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D35,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":40613.793074379944},2.3380077897864879,54341.571506296888,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":94955.364580676833},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C35)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D35,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":40613.793074379944},2.3380077897864879,54341.571506296888,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":82569.882244066815},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C35)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D35,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":157353.8396849549},0.52474018053441618,-74783.957440888087,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":373753.26105246932},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":45220.081973435037},8.2652052968863305,328533.17907903425,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":82569.882244066815},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C35)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D35,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":287100.22206554655},0.28759950671586615,-204530.33982147975,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":193.71262816243888},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)","v":839735.62359619804},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B35,'Program Design'!$D:$D,$C35,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B35,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C35)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D35,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":157353.8396849549},812.30553308587037,0.18738497601314258]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":95242.445140524243},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C36)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D36,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":39817.444190568567},2.3919778648948045,55425.000949955676,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":95242.445140524243},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C36)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D36,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":39817.444190568567},2.3919778648948045,55425.000949955676,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":82819.517513499348},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C36)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D36,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":154268.47027936752},0.53685317138051614,-71448.952765868176,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":370208.64677567792},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":44333.413699446115},8.3505558422698947,325875.23307623179,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":82819.517513499348},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C36)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D36,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":283589.77932787349},0.29203985316321018,-200770.26181437413,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":189.91434133572434},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)","v":823270.21921195881},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B36,'Program Design'!$D:$D,$C36,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B36,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C36)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D36,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":154268.47027936752},812.30553308587048,0.18738497601314258]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D37,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C37)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D37,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D37,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C37)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D37,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D37,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C37)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D37,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D37,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C37)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D37,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B37,'Program Design'!$D:$D,$C37,'Program Design'!$J:$J,$D37)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D37,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B37,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C37)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D37,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D38,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C38)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D38,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D38,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C38)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D38,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D38,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C38)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D38,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D38,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C38)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D38,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B38,'Program Design'!$D:$D,$C38,'Program Design'!$J:$J,$D38)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D38,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B38,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C38)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D38,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":123950.953351081},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D39,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C39)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D39,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":148267.21351821657},{"$f":"E39/F39","v":0.83599705160609905},{"$f":"E39-F39","v":-24316.260167135566},{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":123950.953351081},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D39,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C39)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D39,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":148267.21351821657},{"$f":"I39/J39","v":0.83599705160609905},{"$f":"I39-J39","v":-24316.260167135566},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":107783.43769659217},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D39,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C39)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D39,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":67414.970588235301},{"$f":"M39/N39","v":1.598805677079115},{"$f":"M39-N39","v":40368.467108356868},{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":280876.13090725365},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":125843.64555396847},{"$f":"Q39/R39","v":2.2319452815501837},{"$f":"Q39-R39","v":155032.48535328518},{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":107783.43769659217},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D39,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C39)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D39,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":289878.24949142063},{"$f":"U39/V39","v":0.37182312879870683},{"$f":"U39-V39","v":-182094.81179482845},{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":350.70984750972991},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)","v":1645205.9684035592},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B39,'Program Design'!$D:$D,$C39,'Program Design'!$J:$J,$D39)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D39,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B39,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C39)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D39,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":67414.970588235301},{"$f":"AA39/Y39","v":192.22434461685589},{"$f":"AA39/Z39","v":4.0976614407527368E-2}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":118960.89370939051},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D40,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C40)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D40,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":130565.52911426769},0.91112022075351073,-11604.635404877175,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":118960.89370939051},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D40,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C40)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D40,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":130565.52911426769},0.91112022075351073,-11604.635404877175,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":103444.25539947001},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D40,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C40)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D40,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":64509.775086505186},1.6035438855701349,38934.480312964828,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":235354.07742456847},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":102813.43591010496},2.2891373616805351,132540.64151446352,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":103444.25539947001},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D40,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C40)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D40,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":251502.91916013294},0.41130439258880586,-148058.66376066292,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":286.52765319422389},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)","v":1344122.5232055224},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B40,'Program Design'!$D:$D,$C40,'Program Design'!$J:$J,$D40)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D40,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B40,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C40)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D40,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":64509.775086505186},225.14327803040004,4.7993969279422115E-2]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":122923.52342489701},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D41,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C41)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D41,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":128005.42070026245},0.96029935882742645,-5081.897275365438,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":122923.52342489701},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D41,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C41)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D41,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":128005.42070026245},0.96029935882742645,-5081.897275365438,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":106890.02036947568},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D41,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C41)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D41,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":63244.877535789405},1.6900976732698723,43645.142833686274,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":234345.09024309416},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":100797.48618637743},2.3249100658104052,133547.60405671672,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":106890.02036947568},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D41,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C41)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D41,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":249786.04498056651},0.42792630940528237,-142896.02461109083,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":280.90946391590569},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)","v":1317767.1796132573},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B41,'Program Design'!$D:$D,$C41,'Program Design'!$J:$J,$D41)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D41,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B41,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C41)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D41,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":63244.877535789405},225.14327803040013,4.7993969279422122E-2]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":127990.730931347},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D42,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C42)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D42,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":125495.51049045335},1.0198829458611069,2495.2204408936523,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":127990.730931347},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D42,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C42)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D42,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":125495.51049045335},1.0198829458611069,2495.2204408936523,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":111296.2877663887},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D42,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C42)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D42,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":62004.781897832741},1.7949629747875762,49291.505868555963,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":232433.51505402516},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":98821.06488860531},2.3520644643531483,133612.45016541984,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":111296.2877663887},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D42,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C42)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D42,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":247280.54385303654},0.45008105381931779,-135984.25608664783,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":275.40143521167226},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)","v":1291928.6074639778},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B42,'Program Design'!$D:$D,$C42,'Program Design'!$J:$J,$D42)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D42,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B42,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C42)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D42,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":62004.781897832741},225.14327803040007,4.7993969279422115E-2]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":129788.1831685771},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D43,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C43)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D43,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":123034.81420632682},1.0548899025516878,6753.3689622502861,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":129788.1831685771},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D43,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C43)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D43,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":123034.81420632682},1.0548899025516878,6753.3689622502861,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":112859.2897118062},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D43,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C43)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D43,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":60789.001860620338},1.8565741541631968,52070.287851185858,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":229147.48867670176},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":96883.39694961303},2.3651884212511298,132264.09172708873,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":112859.2897118062},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D43,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C43)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D43,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":243565.43731885168},0.46336332015803222,-130706.14760704548,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":270.00140707026691},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)","v":1266596.6739842917},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B43,'Program Design'!$D:$D,$C43,'Program Design'!$J:$J,$D43)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D43,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B43,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C43)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D43,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":60789.001860620338},225.1432780304001,4.7993969279422122E-2]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D44,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C44)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D44,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D44,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C44)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D44,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D44,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C44)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D44,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D44,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C44)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D44,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B44,'Program Design'!$D:$D,$C44,'Program Design'!$J:$J,$D44)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D44,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B44,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C44)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D44,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D45,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C45)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D45,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D45,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C45)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D45,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D45,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C45)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D45,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D45,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C45)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D45,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B45,'Program Design'!$D:$D,$C45,'Program Design'!$J:$J,$D45)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D45,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B45,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C45)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D45,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":2791447.0344946957},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D46,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C46)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D46,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1305056.2377969259},2.1389476971559143,1486390.7966977698,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":2791447.0344946957},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D46,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C46)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D46,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1305056.2377969259},2.1389476971559143,1486390.7966977698,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":2427345.2473866921},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D46,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C46)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D46,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":833895.07052340358},2.9108521361844022,1593450.1768632885,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":6093209.9876384074},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":1413483.5018205668},4.3107754563745191,4679726.4858178403,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":2427345.2473866921},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D46,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C46)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D46,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5596907.4734694809},0.43369401028922122,-3169562.2260827888,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":4479.0229506985233},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)","v":31388992.838495251},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B46,'Program Design'!$D:$D,$C46,'Program Design'!$J:$J,$D46)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D46,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B46,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C46)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D46,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":833895.07052340358},186.17789631851608,2.6566480639057657E-2]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D47,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C47)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D47,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78466.922121013107},0,-78466.922121013107,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D47,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C47)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D47,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78466.922121013107},0,-78466.922121013107,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D47,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C47)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D47,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78466.922121013107},0,-78466.922121013107,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D47,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C47)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D47,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78466.922121013107},0,-78466.922121013107,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B47,'Program Design'!$D:$D,$C47,'Program Design'!$J:$J,$D47)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D47,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B47,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C47)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D47,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78466.922121013107},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":2829120.6707952912},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D48,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C48)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D48,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1299665.8540217974},2.1768061860212899,1529454.8167734938,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":2829120.6707952912},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D48,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C48)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D48,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1299665.8540217974},2.1768061860212899,1529454.8167734938,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":2460104.9311263403},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D48,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C48)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D48,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":846800.44910683925},2.9051766962584042,1613304.482019501,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":6035645.1716179848},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":1358596.2147448738},4.442559979273458,4677048.9568731114,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":2460104.9311263403},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D48,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C48)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D48,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5585997.0340431407},0.44040569948991148,-3125892.1029168004,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":4305.0970306598656},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)","v":30170119.99086434},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B48,'Program Design'!$D:$D,$C48,'Program Design'!$J:$J,$D48)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D48,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B48,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C48)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D48,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":846800.44910683925},196.69718082452732,2.8067520094824102E-2]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D49,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C49)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D49,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D49,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C49)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D49,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D49,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C49)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D49,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D49,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C49)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D49,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B49,'Program Design'!$D:$D,$C49,'Program Design'!$J:$J,$D49)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D49,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B49,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C49)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D49,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D50,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C50)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D50,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D50,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C50)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D50,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D50,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C50)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D50,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D50,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C50)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D50,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B50,'Program Design'!$D:$D,$C50,'Program Design'!$J:$J,$D50)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D50,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B50,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C50)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D50,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D51,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C51)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D51,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D51,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C51)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D51,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D51,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C51)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D51,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D51,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C51)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D51,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B51,'Program Design'!$D:$D,$C51,'Program Design'!$J:$J,$D51)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D51,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B51,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C51)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D51,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D52,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C52)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D52,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D52,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C52)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D52,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D52,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C52)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D52,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D52,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C52)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D52,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B52,'Program Design'!$D:$D,$C52,'Program Design'!$J:$J,$D52)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D52,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B52,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C52)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D52,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D53,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C53)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D53,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D53,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C53)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D53,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D53,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C53)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D53,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D53,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C53)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D53,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B53,'Program Design'!$D:$D,$C53,'Program Design'!$J:$J,$D53)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D53,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B53,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C53)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D53,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":7511.1497242124751},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D54,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C54)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D54,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},7511.1497242124751,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":7511.1497242124751},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D54,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C54)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D54,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},7511.1497242124751,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":6531.4345427934568},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D54,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C54)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D54,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11787.919015182839},0.55407867447858861,-5256.4844723893821,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":44444.497014302302},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":0},{"$error":"#DIV/0!"},44444.497014302302,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":6531.4345427934568},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D54,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C54)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D54,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36280.352514522434},0.18002676628290837,-29748.917971728977,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)","v":178597.14144696255},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B54,'Program Design'!$D:$D,$C54,'Program Design'!$J:$J,$D54)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D54,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B54,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C54)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D54,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11787.919015182839},{"$error":"#DIV/0!"},6.6002842596915037E-2]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":45882.128501480489},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D55,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C55)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D55,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},45882.128501480489,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":45882.128501480489},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D55,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C55)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D55,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},45882.128501480489,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":39897.503044765646},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D55,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C55)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D55,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":69340.70008931082},0.57538362020253131,-29443.197044545173,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":267211.39970506134},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":0},{"$error":"#DIV/0!"},267211.39970506134,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":39897.503044765646},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D55,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C55)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D55,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":217743.72480112372},0.18323147122244757,-177846.22175635808,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)","v":1050571.4202762502},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B55,'Program Design'!$D:$D,$C55,'Program Design'!$J:$J,$D55)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D55,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B55,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C55)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D55,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":69340.70008931082},{"$error":"#DIV/0!"},6.6002842596915037E-2]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":51217.68550492049},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D56,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C56)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D56,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},51217.68550492049,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":51217.68550492049},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D56,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C56)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D56,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},51217.68550492049,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":44537.117830365649},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D56,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C56)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D56,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":67981.078518932176},0.65513991246788505,-23443.960688566527,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":264852.42059655522},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":0},{"$error":"#DIV/0!"},264852.42059655522,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":44537.117830365649},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D56,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C56)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D56,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":215634.58507714944},0.20653977104104715,-171097.46724678378,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)","v":1029971.9806629904},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B56,'Program Design'!$D:$D,$C56,'Program Design'!$J:$J,$D56)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D56,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B56,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C56)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D56,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":67981.078518932176},{"$error":"#DIV/0!"},6.6002842596915037E-2]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":54426.731739768366},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D57,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C57)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D57,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},54426.731739768366,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":54426.731739768366},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D57,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C57)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D57,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},54426.731739768366,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":47327.592817189885},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D57,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C57)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D57,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":66648.116195031529},0.71011148580247574,-19320.523377841644,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":260574.30047651805},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":0},{"$error":"#DIV/0!"},260574.30047651805,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":47327.592817189885},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D57,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C57)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D57,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":212092.75440614641},0.22314573144992991,-164765.16158895654,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)","v":1009776.4516303829},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B57,'Program Design'!$D:$D,$C57,'Program Design'!$J:$J,$D57)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D57,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B57,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C57)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D57,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":66648.116195031529},{"$error":"#DIV/0!"},6.600284259691501E-2]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D58,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C58)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D58,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D58,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C58)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D58,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D58,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C58)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D58,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D58,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C58)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D58,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B58,'Program Design'!$D:$D,$C58,'Program Design'!$J:$J,$D58)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D58,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B58,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C58)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D58,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":19183.542586395564},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D59,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C59)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D59,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45196.34162034739},0.42444901287672221,-26012.799033951826,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":19183.542586395564},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D59,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C59)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D59,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45196.34162034739},0.42444901287672221,-26012.799033951826,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":16681.341379474405},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D59,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C59)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D59,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":141348.35018205669},0.11801581948419515,-124667.00880258228,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":207754.69825096143},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":45196.34162034739},4.5967149287461417,162558.35663061403,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":16681.341379474405},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D59,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C59)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D59,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":207754.69825096143},8.0293449534045408E-2,-191073.35687148702,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)","v":485572.97311559354},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B59,'Program Design'!$D:$D,$C59,'Program Design'!$J:$J,$D59)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D59,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B59,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C59)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D59,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":141348.35018205669},{"$error":"#DIV/0!"},0.29109599999999974]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D60,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C60)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D60,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D60,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C60)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D60,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D60,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C60)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D60,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D60,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C60)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D60,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B60,'Program Design'!$D:$D,$C60,'Program Design'!$J:$J,$D60)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D60,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B60,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C60)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D60,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":21172.360070333583},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D61,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C61)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D61,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43441.312591644928},0.48737846089866227,-22268.952521311345,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":21172.360070333583},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D61,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C61)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D61,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43441.312591644928},0.48737846089866227,-22268.952521311345,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":18410.747887246594},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D61,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C61)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D61,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":135859.62147448739},0.13551302209909283,-117448.87358724079,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":203914.20420316217},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":43441.312591644928},4.6940157200125903,160472.89161151723,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":18410.747887246594},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D61,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C61)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D61,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":203914.20420316217},9.0286735831819467E-2,-185503.45631591557,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)","v":466717.58277162001},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B61,'Program Design'!$D:$D,$C61,'Program Design'!$J:$J,$D61)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D61,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B61,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C61)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D61,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":135859.62147448739},{"$error":"#DIV/0!"},0.29109599999999974]
[null,"Business","Energy Performance Program",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D62,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C62)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D62,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23207.559620821365},0,-23207.559620821365,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D62,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C62)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D62,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23207.559620821365},0,-23207.559620821365,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D62,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C62)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D62,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},0,-0.96116878123798544,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0.96116878123798544},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":24467.876865541224},3.9282884515069045E-5,-24466.915696759985,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D62,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C62)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D62,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},0,-0.96116878123798544,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B62,'Program Design'!$D:$D,$C62,'Program Design'!$J:$J,$D62)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D62,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B62,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C62)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D62,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Energy Performance Program",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D63,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C63)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D63,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22752.509432177809},0,-22752.509432177809,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D63,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C63)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D63,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22752.509432177809},0,-22752.509432177809,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D63,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C63)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D63,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},0,-0.94232233454704462,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0.94232233454704462},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":23988.114574060026},3.9282884515069045E-5,-23987.172251725478,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D63,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C63)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D63,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},0,-0.94232233454704462,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B63,'Program Design'!$D:$D,$C63,'Program Design'!$J:$J,$D63)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D63,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B63,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C63)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D63,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Energy Performance Program",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D64,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C64)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D64,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22306.381796252754},0,-22306.381796252754,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D64,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C64)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D64,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22306.381796252754},0,-22306.381796252754,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D64,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C64)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D64,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},0,-0.9238454260265142,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0.9238454260265142},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":23517.759386333357},3.9282884515069039E-5,-23516.83554090733,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D64,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C64)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D64,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},0,-0.9238454260265142,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B64,'Program Design'!$D:$D,$C64,'Program Design'!$J:$J,$D64)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D64,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B64,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C64)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D64,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Energy Performance Program",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D65,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C65)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D65,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":21869.001761032108},0,-21869.001761032108,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D65,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C65)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D65,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":21869.001761032108},0,-21869.001761032108,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D65,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C65)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D65,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},0,-0.90573080982991583,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0.90573080982991583},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":23056.626849346427},3.9282884515069039E-5,-23055.721118536596,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D65,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C65)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D65,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},0,-0.90573080982991583,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B65,'Program Design'!$D:$D,$C65,'Program Design'!$J:$J,$D65)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D65,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B65,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C65)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D65,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","BRI Oshawa PUCN CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":71236.788217441179},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D66,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C66)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D66,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":52920.030757400993},1.3461214439577502,18316.757460040186,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":71236.788217441179},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D66,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C66)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D66,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":52920.030757400993},1.3461214439577502,18316.757460040186,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":61945.033232557544},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D66,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C66)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D66,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":76737.793156478278},0.80722979752940793,-14792.759923920734,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":186234.59616116364},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":24990.388312187621},7.4522489940797945,161244.20784897602,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":61945.033232557544},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D66,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C66)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D66,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":210768.66554276473},0.29390058087163323,-148823.63231020718,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":112.35647424781774},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)","v":946421.19463580474},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B66,'Program Design'!$D:$D,$C66,'Program Design'!$J:$J,$D66)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D66,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B66,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C66)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D66,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":76737.793156478278},682.98505867336542,8.1082073807537652E-2]
[null,"Business","BRI Oshawa PUCN CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":183677.05429877603},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D68,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C68)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D68,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":127040.75606918403},1.4458120368769602,56636.298229591994,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":183677.05429877603},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D68,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C68)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D68,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":127040.75606918403},1.4458120368769602,56636.298229591994,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":159719.17765110961},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D68,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C68)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D68,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":184272.98021152659},0.86675310437682329,-24553.802560416982,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":458445.67975068785},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":60049.952691723425},7.6344053442339277,398395.72705896443,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":159719.17765110961},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D68,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C68)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D68,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":516949.031663979},0.30896503884918458,-357229.85401286941,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":269.98383854243031},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)","v":2274176.2654647371},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B68,'Program Design'!$D:$D,$C68,'Program Design'!$J:$J,$D68)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D68,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B68,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C68)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D68,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":184272.98021152659},682.53337387291981,8.1028451052746198E-2]
[null,"Business","BRI Oshawa PUCN CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":185608.35322751608},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D69,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C69)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D69,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":124549.76085214122},1.4902345211875625,61058.592375374865,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":185608.35322751608},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D69,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C69)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D69,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":124549.76085214122},1.4902345211875625,61058.592375374865,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":161398.56802392704},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D69,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C69)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D69,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":180659.78452110451},0.89338403924129894,-19261.216497177462,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":454329.00228973723},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":58872.502638944527},7.7171681502324274,395456.49965079268,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":161398.56802392704},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D69,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C69)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D69,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":511539.05605027231},0.31551563094737645,-350140.48802634527,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":264.69003778669645},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)","v":2229584.5739850365},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B69,'Program Design'!$D:$D,$C69,'Program Design'!$J:$J,$D69)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D69,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B69,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C69)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D69,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":180659.78452110451},682.53337387291958,8.1028451052746198E-2]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D70,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C70)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D70,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D70,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C70)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D70,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D70,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C70)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D70,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D70,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C70)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D70,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B70,'Program Design'!$D:$D,$C70,'Program Design'!$J:$J,$D70)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D70,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B70,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C70)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D70,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":33983.25031051274},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D71,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C71)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D71,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22752.509432177809},{"$f":"E71/F71","v":1.4936044928060472},{"$f":"E71-F71","v":11230.740878334931},{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":33983.25031051274},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D71,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C71)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D71,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":22752.509432177809},{"$f":"I71/J71","v":1.4936044928060472},{"$f":"I71-J71","v":11230.740878334931},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":29550.652443924126},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D71,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C71)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D71,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":51399.400066202434},{"$f":"M71/N71","v":0.57492212760971684},{"$f":"M71-N71","v":-21848.747622278308},{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":86685.756131683767},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":23988.114574060026},{"$f":"Q71/R71","v":3.613696102044758},{"$f":"Q71-R71","v":62697.641557623741},{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":29550.652443924126},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D71,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C71)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D71,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":84868.189233785801},{"$f":"U71/V71","v":0.34819468531985703},{"$f":"U71-V71","v":-55317.536789861675},{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":109.3067304791259},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)","v":236931.51429356},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B71,'Program Design'!$D:$D,$C71,'Program Design'!$J:$J,$D71)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D71,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B71,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C71)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D71,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":51399.400066202434},{"$f":"AA71/Y71","v":470.2308800281798},{"$f":"AA71/Z71","v":0.21693779411090994}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":35882.987505414589},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D73,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B73,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C73)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D73,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":21869.001761032108},1.640815063143563,14013.98574438248,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":35882.987505414589},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D73,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B73,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C73)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D73,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":21869.001761032108},1.640815063143563,14013.98574438248,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":31202.597830795297},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D73,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B73,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C73)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D73,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":49403.498717995404},0.63158680337410267,-18200.900887200107,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":83986.427884694451},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":23056.626849346427},3.6426155670327454,60929.80103534802,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":31202.597830795297},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D73,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B73,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C73)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D73,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":82205.093842462986},0.37957012603855961,-51002.496011667688,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":105.06221691573037},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)","v":227731.17483041136},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B73,'Program Design'!$D:$D,$C73,'Program Design'!$J:$J,$D73)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D73,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B73,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C73)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D73,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":49403.498717995404},470.23088002817974,0.21693779411090988]
[null,"Consumer","Coupons Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":1276915.1496716668},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D74,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B74,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C74)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D74,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-817410.36770994111},-1.5621469950877616,2094325.517381608,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":1276915.1496716668},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D74,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B74,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C74)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D74,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-817410.36770994111},-1.5621469950877616,2094325.517381608,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":1110360.9997144928},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D74,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B74,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C74)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D74,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},1110360.9997144928,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":2385708.8361074049},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":-490819.69122836459},-4.8606624362130608,2876528.5273357695,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":1110360.9997144928},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D74,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B74,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C74)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D74,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3973155.8692988171},0.27946575373355526,-2862794.8695843243,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":1297.3987622721145},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)","v":19825452.932359789},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B74,'Program Design'!$D:$D,$C74,'Program Design'!$J:$J,$D74)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D74,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B74,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C74)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D74,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},0,0]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":36945.220119809746},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D75,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B75,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C75)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D75,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":31004.149999976151},1.1916217706287116,5941.0701198335955,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":36945.220119809746},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D75,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B75,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C75)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D75,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":31004.149999976151},1.1916217706287116,5941.0701198335955,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":32126.27836505196},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D75,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B75,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C75)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D75,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},32126.27836505196,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":96949.380555448472},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":31004.149999976151},3.1269807608182467,65945.230555472313,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":32126.27836505196},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D75,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B75,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C75)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D75,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":96949.380555448472},0.33137167232005066,-64823.102190396516,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":57.5790071873516},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)","v":546400.77116300398},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B75,'Program Design'!$D:$D,$C75,'Program Design'!$J:$J,$D75)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D75,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B75,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C75)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D75,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},0,0]
[null,"Consumer","RNC Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D76,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B76,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C76)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D76,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D76,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B76,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C76)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D76,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D76,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B76,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C76)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D76,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D76,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B76,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C76)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D76,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B76,'Program Design'!$D:$D,$C76,'Program Design'!$J:$J,$D76)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D76,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B76,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C76)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D76,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":2336.054154571726},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D78,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B78,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C78)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D78,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":313.46669121495665},7.4523201987346086,2022.5874633567694,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":2336.054154571726},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D78,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B78,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C78)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D78,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":313.46669121495665},7.4523201987346086,2022.5874633567694,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":2031.3514387580226},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D78,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B78,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C78)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D78,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},2031.3514387580226,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":11119.362890709017},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":659.99999999999989},16.847519531377301,10459.362890709017,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":2031.3514387580226},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D78,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B78,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C78)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D78,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5284.8921847414649},0.38436951365307664,-3253.5407459834423,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":5.6731168228314992},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)","v":39877.774150091282},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B78,'Program Design'!$D:$D,$C78,'Program Design'!$J:$J,$D78)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D78,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B78,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C78)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D78,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D79,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B79,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C79)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D79,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D79,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B79,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C79)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D79,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D79,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B79,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C79)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D79,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D79,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B79,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C79)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D79,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B79,'Program Design'!$D:$D,$C79,'Program Design'!$J:$J,$D79)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D79,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B79,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C79)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D79,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":3661404.3103458462},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D80,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B80,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C80)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D80,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-1186000.3612297815},-3.0871865051957332,4847404.6715756282,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":3661404.3103458462},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D80,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B80,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C80)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D80,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-1186000.3612297815},-3.0871865051957332,4847404.6715756282,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":3183829.835083345},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D80,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B80,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C80)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D80,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":734896.68146656558},4.3323502682440598,2448933.1536167795,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":8375350.861473131},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":-778205.88336482143},-10.76238440303179,9153556.7448379528,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":3183829.835083345},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D80,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B80,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C80)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D80,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":13642528.820044771},0.23337534243690874,-10458698.984961426,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":3529.2611074533966},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)","v":53636919.947525293},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B80,'Program Design'!$D:$D,$C80,'Program Design'!$J:$J,$D80)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D80,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B80,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C80)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D80,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":734896.68146656558},208.22961495100142,1.3701321443989297E-2]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":2800390.9789801817},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D81,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B81,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C81)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D81,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-856736.77320336713},-3.2686713895907924,3657127.7521835491,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":2800390.9789801817},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D81,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B81,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C81)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D81,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-856736.77320336713},-3.2686713895907924,3657127.7521835491,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":2435122.590417549},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D81,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B81,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C81)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D81,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":555687.52289688843},4.3821797144604995,1879435.0675206606,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":6281420.9526413996},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":-572210.20835648652},-10.977470972919237,6853631.1609978862,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":2435122.590417549},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D81,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B81,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C81)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D81,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":10251561.977025406},0.23753673790148847,-7816439.3866078574,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":2595.0449319510271},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)","v":39438911.726121522},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B81,'Program Design'!$D:$D,$C81,'Program Design'!$J:$J,$D81)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D81,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B81,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C81)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D81,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":555687.52289688843},214.13406606378373,1.4089829018503081E-2]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":2846230.3282466736},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D83,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B83,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C83)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D83,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-823468.64014164417},-3.4563918885327509,3669698.9683883176,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":2846230.3282466736},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D83,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B83,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C83)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D83,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-823468.64014164417},-3.4563918885327509,3669698.9683883176,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":2474982.8941275426},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D83,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B83,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C83)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D83,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":534109.49913195742},4.6338492353158314,1940873.3949955851,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":6299757.1012893524},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":-549990.58857793745},-11.454299822798937,6849747.6898672897,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":2474982.8941275426},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D83,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B83,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C83)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D83,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":10290234.380525332},0.24051764057109756,-7815251.4863977898,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":2494.2761745011785},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)","v":37907450.717148736},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B83,'Program Design'!$D:$D,$C83,'Program Design'!$J:$J,$D83)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D83,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B83,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C83)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D83,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":534109.49913195742},214.13406606378385,1.4089829018503074E-2]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":2858336.5974215274},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D84,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B84,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C84)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D84,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-807322.19621729862},-3.5405153119959287,3665658.7936388259,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":2858336.5974215274},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D84,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B84,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C84)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D84,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-807322.19621729862},-3.5405153119959287,3665658.7936388259,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":2485510.0847143722},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D84,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B84,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C84)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D84,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":523636.7638548601},4.7466302144577792,1961873.3208595121,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":6299617.7785370657},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":-539206.45939013502},-11.683127434456546,6838824.2379272003,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":2485510.0847143722},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D84,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B84,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C84)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D84,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":10293950.813804423},0.24145346424049804,-7808440.7290900517,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":2445.3687985305683},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)","v":37164167.369753651},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B84,'Program Design'!$D:$D,$C84,'Program Design'!$J:$J,$D84)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D84,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B84,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C84)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D84,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":523636.7638548601},214.13406606378371,1.4089829018503076E-2]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D85,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B85,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C85)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D85,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D85,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B85,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C85)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D85,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D85,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B85,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C85)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D85,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D85,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B85,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C85)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D85,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B85,'Program Design'!$D:$D,$C85,'Program Design'!$J:$J,$D85)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D85,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B85,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C85)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D85,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":241874.36578667664},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D86,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B86,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C86)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D86,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":140974.19985868296},1.7157349786637501,100900.16592799369,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":241874.36578667664},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D86,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B86,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C86)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D86,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":140974.19985868296},1.7157349786637501,100900.16592799369,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":210325.53546667536},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D86,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B86,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C86)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D86,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78720.588235294112},2.6717983208918223,131604.94723138126,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":272285.16446351819},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":113974.19985868294},2.3890070279161919,158310.96460483526,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":210325.53546667536},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D86,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B86,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C86)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D86,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":299285.16446351819},0.70275964344471642,-88959.628996842832,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":776.66257965112413},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)","v":1509356.3231229964},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B86,'Program Design'!$D:$D,$C86,'Program Design'!$J:$J,$D86)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D86,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B86,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C86)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D86,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":78720.588235294112},101.35751392922175,5.2155072350585849E-2]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":442855.04806035059},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D88,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B88,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C88)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D88,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":216344.05269012559},2.0469943247973714,226510.99537022499,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":442855.04806035059},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D88,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B88,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C88)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D88,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":216344.05269012559},2.0469943247973714,226510.99537022499,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":385091.34613943531},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D88,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B88,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C88)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D88,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":113767.66181289895},3.3848928597368233,271323.68432653637,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":462601.01979985955},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":187797.33046413408},2.4632992314457209,274803.6893357255,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":385091.34613943531},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D88,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B88,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C88)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D88,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":491147.7420258511},0.78406416886095831,-106056.39588641579,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":1279.7208430567209},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)","v":2486993.4472285318},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B88,'Program Design'!$D:$D,$C88,'Program Design'!$J:$J,$D88)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D88,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B88,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C88)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D88,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":113767.66181289895},88.900374195012191,4.5745058934385179E-2]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":370870.78619338438},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D89,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B89,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C89)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D89,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":181416.17413016656},2.0443093785413184,189454.61206321782,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":370870.78619338438},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D89,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B89,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C89)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D89,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":181416.17413016656},2.0443093785413184,189454.61206321782,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":322496.33582033432},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D89,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B89,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C89)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D89,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":97611.933217399695},3.3038617840103197,224884.40260293463,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":383564.40808171767},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":153429.19155566508},2.4999441383523036,230135.21652605259,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":322496.33582033432},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D89,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B89,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C89)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D89,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":411551.39065621916},0.783611337835874,-89055.054835884832,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":1045.5235645888245},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)","v":2031857.3915265792},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B89,'Program Design'!$D:$D,$C89,'Program Design'!$J:$J,$D89)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D89,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B89,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C89)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D89,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":97611.933217399695},93.361772535263498,4.8040740272653537E-2]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":371562.96784569905},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D90,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B90,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C90)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D90,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":177858.99424526133},2.0890873099919069,193703.97360043772,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":371562.96784569905},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D90,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B90,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C90)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D90,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":177858.99424526133},2.0890873099919069,193703.97360043772,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":323098.23290930351},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D90,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B90,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C90)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D90,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":95697.973742548726},3.3762285686269373,227400.25916675478,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":381170.68879337906},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":150420.77603496576},2.534029532627692,230749.91275841329,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":323098.23290930351},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D90,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B90,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C90)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D90,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":408608.90700367466},0.79072733699952813,-85510.674094371148,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":1025.0231025380633},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)","v":1992017.050516254},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B90,'Program Design'!$D:$D,$C90,'Program Design'!$J:$J,$D90)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D90,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B90,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C90)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D90,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":95697.973742548726},93.361772535263484,4.8040740272653537E-2]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D91,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B91,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C91)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D91,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D91,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B91,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C91)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D91,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D91,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B91,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C91)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D91,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D91,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B91,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C91)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D91,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B91,'Program Design'!$D:$D,$C91,'Program Design'!$J:$J,$D91)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D91,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B91,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C91)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D91,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":51994.314774419145},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D93,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B93,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C93)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D93,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":98584.582852748936},0.52740817346745339,-46590.268078329791,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":51994.314774419145},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D93,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B93,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C93)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D93,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":98584.582852748936},0.52740817346745339,-46590.268078329791,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":45212.447629929695},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D93,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B93,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C93)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D93,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":46246.559015763167},0.97763917126286104,-1034.111385833472,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":276031.78903967427},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":173348.71203383314},1.5923498121278228,102683.07700584113,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":45212.447629929695},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D93,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B93,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C93)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D93,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":165526.74156600327},0.27314286019399092,-120314.29393607358,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":35.85111081551694},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)","v":758785.61557613395},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B93,'Program Design'!$D:$D,$C93,'Program Design'!$J:$J,$D93)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D93,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B93,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C93)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D93,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":46246.559015763167},1289.9616766057611,6.094812298286504E-2]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":52434.870720355597},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D94,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B94,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C94)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D94,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":96651.551816420542},0.54251452496024188,-44216.681096064945,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":52434.870720355597},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D94,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B94,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C94)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D94,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":96651.551816420542},0.54251452496024188,-44216.681096064945,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":45595.539756830956},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D94,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B94,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C94)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D94,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45339.763740944283},1.0056413177922163,255.77601588667312,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":275169.60542822565},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":169949.71768022858},1.6191236395342246,105219.88774799707,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":45595.539756830956},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D94,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B94,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C94)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D94,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":164510.7193427353},0.27715847294934604,-118915.17958590435,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":35.148147858349958},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)","v":743907.46625111171},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B94,'Program Design'!$D:$D,$C94,'Program Design'!$J:$J,$D94)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D94,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B94,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C94)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D94,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":45339.763740944283},1289.9616766057604,6.0948122982865047E-2]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":53026.060123463394},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D95,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B95,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C95)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D95,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":94756.423349431891},0.55960385849432037,-41730.363225968496,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":53026.060123463394},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D95,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B95,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C95)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D95,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":94756.423349431891},0.55960385849432037,-41730.363225968496,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":46109.617498663822},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D95,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B95,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C95)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D95,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":44450.748765631652},1.0373192528607025,1658.86873303217,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":274227.71536791429},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":166617.3702747339},1.6458530999243515,107610.3450931804,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":46109.617498663822},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D95,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B95,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C95)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D95,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":163467.27923900814},0.28207245947518467,-117357.66174034432,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":34.458968488578371},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)","v":729321.04534422711},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B95,'Program Design'!$D:$D,$C95,'Program Design'!$J:$J,$D95)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D95,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B95,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C95)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D95,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":44450.748765631652},1289.9616766057613,6.0948122982865047E-2]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":53230.093118226767},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D96,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B96,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C96)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D96,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":92898.45426414891},0.57299223695231238,-39668.361145922143,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":53230.093118226767},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D96,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B96,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C96)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D96,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":92898.45426414891},0.57299223695231238,-39668.361145922143,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":46287.037494110235},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D96,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B96,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C96)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D96,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43579.165456501607},1.0621368493233649,2707.8720376086276,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":273017.35410214064},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":163350.36301444497},1.6713605593762768,109666.99108769567,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":46287.037494110235},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D96,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B96,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C96)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D96,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":162303.69832252944},0.28518781748354721,-116016.6608284192,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":33.783302439782744},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)","v":715020.63269041898},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B96,'Program Design'!$D:$D,$C96,'Program Design'!$J:$J,$D96)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D96,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B96,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C96)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D96,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43579.165456501607},1289.96167660576,6.0948122982865012E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2016,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":1410615.897021539},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D98,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B98,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C98)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D98,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1120141.8627450978},1.2593189701566776,290474.03427644121,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":1410615.897021539},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D98,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B98,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C98)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D98,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1120141.8627450978},1.2593189701566776,290474.03427644121,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":1226622.5191491644},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D98,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B98,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C98)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D98,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":690993.0882352941},1.7751588836898466,535629.43091387034,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":3051820.5048232153},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":1470563.7254901961},2.0752725311553055,1581256.7793330192,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":1226622.5191491644},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D98,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B98,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C98)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D98,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2448437.2528346726},0.50098180695831396,-1221814.7336855081,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":3518.700691673776},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)","v":11696725.140058041},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B98,'Program Design'!$D:$D,$C98,'Program Design'!$J:$J,$D98)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D98,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B98,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C98)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D98,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":690993.0882352941},196.37734174730343,5.9075773770970674E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2017,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":1106972.6395323866},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D99,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B99,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C99)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D99,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":830669.03354479047},1.3326277913701685,276303.60598759609,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":1106972.6395323866},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D99,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B99,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C99)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D99,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":830669.03354479047},1.3326277913701685,276303.60598759609,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":962584.90394120582},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D99,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B99,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C99)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D99,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":515118.46405228763},1.8686670564452872,447466.43988891819,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":2278300.7648404259},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":1081296.8569780854},2.1070076641188278,1197003.9078623406,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":962584.90394120582},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D99,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B99,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C99)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D99,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1832406.8430317037},0.52531178193409067,-869821.93909049791,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":2587.2799203483642},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)","v":8600533.1912191436},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B99,'Program Design'!$D:$D,$C99,'Program Design'!$J:$J,$D99)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D99,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B99,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C99)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D99,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":515118.46405228763},199.09653377703697,5.9893782466673852E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":1112873.7459309348},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D100,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B100,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C100)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D100,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":814381.40543606924},1.3665264684365364,298492.34049486555,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":1112873.7459309348},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D100,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B100,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C100)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D100,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":814381.40543606924},1.3665264684365364,298492.34049486555,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":967716.30080950866},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D100,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B100,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C100)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D100,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":505018.10201204667},1.9162012152713386,462698.19879746198,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":2267141.6786151365},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":1060094.9578216525},2.1386213205596194,1207046.720793484,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":967716.30080950866},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D100,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B100,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C100)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D100,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1820942.1358774742},0.53143715099062516,-853225.83506796556,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":2536.5489415180041},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)","v":8431895.2855089661},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B100,'Program Design'!$D:$D,$C100,'Program Design'!$J:$J,$D100)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D100,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B100,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C100)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D100,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":505018.10201204667},199.09653377703697,5.9893782466673831E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":1119820.2556260205},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D101,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B101,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C101)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D101,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":798413.14258438151},1.4025573927819839,321407.11304163898,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":1119820.2556260205},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D101,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B101,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C101)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D101,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":798413.14258438151},1.4025573927819839,321407.11304163898,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":973756.74402262666},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D101,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B101,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C101)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D101,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":495115.78628632025},1.9667253014217434,478640.95773630642,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":2255391.3723428743},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":1039308.7821780904},2.1700878612958765,1216082.5901647839,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":973756.74402262666},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D101,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B101,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C101)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D101,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1809110.9081714989},0.53825154644986373,-835354.16414887225,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":2486.8126877627487},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)","v":8266564.0054009473},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B101,'Program Design'!$D:$D,$C101,'Program Design'!$J:$J,$D101)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D101,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B101,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C101)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D101,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":495115.78628632025},199.096533777037,5.9893782466673831E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":1122581.4686997887},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D102,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B102,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C102)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D102,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":782757.98292586405},1.4341360844429865,339823.48577392462,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":1122581.4686997887},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D102,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B102,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C102)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D102,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":782757.98292586405},1.4341360844429865,339823.48577392462,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":976157.79886938143},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D102,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B102,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C102)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D102,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":485407.63361403946},2.0110062785818292,490750.16525534197,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":2241465.6715186932},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":1018930.178605971},2.1998226361155675,1222535.4929127223,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":976157.79886938143},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D102,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B102,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C102)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D102,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1795755.4366411956},0.54359172688637369,-819597.63777181413,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":2438.0516546693621},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)","v":8104474.5150989667},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B102,'Program Design'!$D:$D,$C102,'Program Design'!$J:$J,$D102)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D102,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B102,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C102)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D102,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":485407.63361403946},199.09653377703694,5.9893782466673838E-2]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF",2015,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D103,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B103,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C103)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D103,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"E103/F103","v":{"$error":"#DIV/0!"}},0,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D103,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B103,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C103)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D103,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"I103/J103","v":{"$error":"#DIV/0!"}},0,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D103,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B103,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C103)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D103,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"M103/N103","v":{"$error":"#DIV/0!"}},0,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"Q103/R103","v":{"$error":"#DIV/0!"}},0,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D103,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B103,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C103)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D103,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"U103/V103","v":{"$error":"#DIV/0!"}},0,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B103,'Program Design'!$D:$D,$C103,'Program Design'!$J:$J,$D103)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D103,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B103,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C103)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D103,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"AA103/Y103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2018,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":1601095.9611383723},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D105,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B105,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C105)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D105,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":79013.727751769693},20.263516311600828,1522082.2333866027,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":1601095.9611383723},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D105,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B105,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C105)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D105,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":79013.727751769693},20.263516311600828,1522082.2333866027,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":1392257.3575116282},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D105,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B105,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C105)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D105,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":79013.727751769693},17.62044896660942,1313243.6297598586,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":185273.71111224423},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":0},{"$error":"#DIV/0!"},185273.71111224423,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":1392257.3575116282},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D105,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B105,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C105)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D105,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":264287.43886401394},5.2679664364525403,1127969.9186476143,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":7283.594596733903},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)","v":1354748.5949925059},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B105,'Program Design'!$D:$D,$C105,'Program Design'!$J:$J,$D105)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D105,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B105,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C105)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D105,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":79013.727751769693},10.848177599999991,5.8323535483870925E-2]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2019,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":1608663.9360092808},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D106,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B106,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C106)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D106,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":77464.438972323216},20.766482754545351,1531199.4970369576,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":1608663.9360092808},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D106,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B106,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C106)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D106,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":77464.438972323216},20.766482754545351,1531199.4970369576,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":1398838.2052254616},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D106,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B106,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C106)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D106,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":77464.438972323216},18.057811090909002,1321373.7662531384,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":188255.20459954912},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":0},{"$error":"#DIV/0!"},188255.20459954912,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":1398838.2052254616},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D106,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B106,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C106)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D106,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":265719.64357187232},5.2643387083540976,1133118.5616535894,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":7140.779016405786},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)","v":1328184.8970514759},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B106,'Program Design'!$D:$D,$C106,'Program Design'!$J:$J,$D106)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D106,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B106,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C106)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D106,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":77464.438972323216},10.848177599999991,5.8323535483870932E-2]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2020,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":5326406.9587046774},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D107,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B107,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C107)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D107,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":213571.32495789413},24.939710233828375,5112835.6337467832,{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":5326406.9587046774},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D107,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B107,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C107)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D107,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":213571.32495789413},24.939710233828375,5112835.6337467832,{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":4631658.2249605898},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D107,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B107,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C107)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D107,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":213571.32495789413},21.68670455115511,4418086.9000026956,{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":538992.29521110444},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":0},{"$error":"#DIV/0!"},538992.29521110444,{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":4631658.2249605898},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D107,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B107,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C107)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D107,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":752563.6201689986},6.1545072082018617,3879094.6047915909,{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":23335.879138580996},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)","v":3696403.2555512302},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B107,'Program Design'!$D:$D,$C107,'Program Design'!$J:$J,$D107)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D107,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B107,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C107)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D107,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":213571.32495789413},9.1520582399999917,5.7778145454545404E-2]
[]
[null,"Business","Retrofit Oshawa PUC Networks Inc.","All Program Years",{"$f":"SUMIFS(E$7:E$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":1043170.1132579602},737514.96450416779,{"$f":"E110/F110","v":1.4144392500012317},{"$f":"E110-F110","v":305655.1487537924},{"$f":"SUMIFS(I$7:I$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":1043170.1132579602},737514.96450416779,{"$f":"I110/J110","v":1.4144392500012317},{"$f":"I110-J110","v":305655.1487537924},{"$f":"SUMIFS(M$7:M$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":947329.54924973741},0,{"$f":"M110/N110","v":{"$error":"#DIV/0!"}},{"$f":"M110-N110","v":947329.54924973741},{"$f":"SUMIFS(Q$7:Q$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":2053557.6253949287},975462.90977623931,{"$f":"Q110/R110","v":2.1052134374499105},{"$f":"Q110-R110","v":1078094.7156186895},{"$f":"SUMIFS(U$7:U$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":907104.44631126989},1577269.9765116302,{"$f":"U110/V110","v":0.57511045022074647},{"$f":"U110-V110","v":-670165.53020036034},{"$f":"SUMIFS(Y$7:Y$107,$B$7:$B$107,$B110,$C$7:$C$107,$C110)","v":2306.1690055146919},13972391.373003988,0,{"$f":"AA110/Y110","v":0},{"$f":"AA110/Z110","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.","All Program Years",163059.4864733518,36277.03832540664,4.4948400972179972,126782.44814794516,163059.4864733518,36277.03832540664,4.4948400972179972,126782.44814794516,141790.85780291463,0,{"$error":"#DIV/0!"},141790.85780291463,393526.17404603097,36277.03832540664,10.847803244467858,357249.13572062436,141790.85780291463,393526.17404603097,0.36030858213341938,-251735.31624311634,160.92880861621532,2843436.1782801263,0,0,0]
[null,"Business","EBCx Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc.","All Program Years",10716910.39671734,5040000.9999999991,2.126370688560844,5676909.3967173407,10716910.39671734,5040000.9999999991,2.126370688560844,5676909.3967173407,9319052.5188846439,1.9999999999999998,4659526.2594423229,9319050.5188846439,22182095.884152152,5599999.9999999991,3.9610885507414562,16582095.884152152,9319052.5188846439,19963887.395736936,0.46679548597707593,-10644834.876852293,17940.141185560264,134551058.89170197,1.9999999999999998,1.1148184283018733E-4,1.4864245710691644E-8]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.","All Program Years",30227.822150725482,2591.2949999999996,11.665141232752537,27636.527150725484,30227.822150725482,2591.2949999999996,11.665141232752537,27636.527150725484,26285.062739761292,0,{"$error":"#DIV/0!"},26285.062739761292,58517.73737194507,3455.0599999999995,16.936822333604937,55062.677371945072,26285.062739761292,43888.303028958806,0.59890815834044953,-17603.240289197514,89.183330796093401,317116.36192530754,0,0,0]
[null,"Business","M&T Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF","All Program Years",10732057.894386772,6570663.5210415237,1.6333293981679373,4161394.3733452484,10732057.894386772,6570663.5210415237,1.6333293981679373,4161394.3733452484,9368263.5755537972,4579930.6055513173,2.0455033891121754,4788332.9700024799,29886706.063782934,7191484.6660076212,4.1558464561636406,22695221.397775315,9332224.2559884991,23943715.552115142,0.38975672909562725,-14611491.296126643,14565.184817729378,143190330.40501159,4579930.6055513173,314.44370001926967,3.1984915410119212E-2]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","All Program Years",3571316.2742686532,3177312.2519469932,1.1240054458230293,394004.02232166007,3571316.2742686532,3177312.2519469932,1.1240054458230293,394004.02232166007,3105492.4124075249,1401276.9185052793,2.2161875153985311,1704215.4939022455,7930604.2560122972,3008229.3096097652,2.6363031005242998,4922374.946402532,3105492.4124075249,7867446.7146208603,0.3947268440517403,-4761954.3022133354,5767.3886294747826,45454474.053767502,1401276.9185052793,242.96557914337899,3.0828140632487074E-2]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF","All Program Years",623614.28458529268,655368.4880295269,0.95154755832141324,-31754.203444234212,623614.28458529268,655368.4880295269,0.95154755832141324,-31754.203444234212,542273.29094373283,317963.40696898301,1.7054581724136295,224309.88397474983,1212156.3023056432,525159.02948866924,2.3081699718385904,686997.27281697397,542273.29094373283,1282013.1948040084,0.42298573301863285,-739739.90386027552,1463.5498069017985,6865620.9526706086,317963.40696898301,217.25492734824141,4.6312403373405094E-2]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF","All Program Years",5620567.7052899869,2683189.0139397364,2.0947341674738325,2937378.6913502505,5620567.7052899869,2683189.0139397364,2.0947341674738325,2937378.6913502505,4887450.1785130324,1759162.4417512559,2.778282472679185,3128287.7367617767,12128855.159256391,2772079.7165654404,4.3753630484637851,9356775.4426909499,4887450.1785130324,11261371.429633636,0.43400133003800895,-6373921.2511206036,8784.119981358388,61559112.829359591,1759162.4417512559,200.2662128345857,2.8576799776624667E-2]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"SUMIFS(E$7:E$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,{"$error":"#DIV/0!"},0,{"$f":"SUMIFS(I$7:I$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,{"$error":"#DIV/0!"},0,{"$f":"SUMIFS(M$7:M$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,{"$error":"#DIV/0!"},0,{"$f":"SUMIFS(Q$7:Q$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,{"$error":"#DIV/0!"},0,{"$f":"SUMIFS(U$7:U$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,{"$error":"#DIV/0!"},0,{"$f":"SUMIFS(Y$7:Y$107,$B$7:$B$107,$B130,$C$7:$C$107,$C130)","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2","All Program Years",40355.902656729144,88637.654211992311,0.45529073411860616,-48281.751555263167,40355.902656729144,88637.654211992311,0.45529073411860616,-48281.751555263167,35092.089266720999,277207.97165654408,0.12659119814274136,-242115.88238982309,411668.9024541236,88637.654211992311,4.6444020446383441,323031.24824213132,35092.089266720999,411668.9024541236,8.5243478575921003E-2,-376576.81318740261,0,952290.55588721356,277207.97165654408,{"$error":"#DIV/0!"},0.29109599999999974]
[null,"Business","Energy Performance Program","All Program Years",0,90135.452610284032,0,-90135.452610284032,0,90135.452610284032,0,-90135.452610284032,0,3.7330673516414601,0,-3.7330673516414601,3.7330673516414601,95030.377675281037,3.9282884515069039E-5,-95026.644607929396,0,3.7330673516414601,0,-3.7330673516414601,0,0,3.7330673516414601,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Business","BRI Oshawa PUCN CFF","All Program Years",621256.46882267215,434092.11886929395,1.4311627459187615,187164.3499533782,621256.46882267215,434092.11886929395,1.4311627459187615,187164.3499533782,540223.01636754104,629628.99770486658,0.85800212241934604,-89405.981337325531,1560946.0286661345,205163.79538841348,7.6082918319529593,1355782.2332777209,540223.01636754104,1761037.257959553,0.30676410389719805,-1220814.2415920119,922.41386589022341,7769841.8248596098,629628.99770486658,682.58839224756275,8.1034982680132372E-2]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2","All Program Years",105009.56993604964,66927.892989462678,1.5689956047560416,38081.676946586958,105009.56993604964,66927.892989462678,1.5689956047560416,38081.676946586958,91312.669509608386,151194.46747655317,0.6039418705831211,-59881.797966944781,256171.89296967399,70562.500809739809,3.6304253680067182,185609.39215993418,91312.669509608386,250764.60485953954,0.3641369943766794,-159451.93534993115,321.53240864890131,696948.48745099094,151194.46747655317,470.23088002817974,0.21693779411090994]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","All Program Years",36945.220119809746,31004.149999976151,1.1916217706287116,5941.0701198335955,36945.220119809746,31004.149999976151,1.1916217706287116,5941.0701198335955,32126.27836505196,0,{"$error":"#DIV/0!"},32126.27836505196,96949.380555448472,31004.149999976151,3.1269807608182467,65945.230555472313,32126.27836505196,96949.380555448472,0.33137167232005066,-64823.102190396516,57.5790071873516,546400.77116300398,0,0,0]
[null,"Consumer","RNC Oshawa PUC Networks Inc.","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc.","All Program Years",2421622.6617077757,1100856.5838603701,2.1997621644918355,1320766.0778474056,2421622.6617077757,1100856.5838603701,2.1997621644918355,1320766.0778474056,2105758.836267631,0,{"$error":"#DIV/0!"},2105758.836267631,3004676.7958358908,1465254.9999999998,2.0506169887397698,1539421.795835891,2105758.836267631,2257435.2130301017,0.93281030796056419,-151676.3767624707,8022.2993095769398,15320229.820809877,0,0,0]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.","All Program Years",2336.054154571726,313.46669121495665,7.4523201987346086,2022.5874633567694,2336.054154571726,313.46669121495665,7.4523201987346086,2022.5874633567694,2031.3514387580226,0,{"$error":"#DIV/0!"},2031.3514387580226,11119.362890709017,659.99999999999989,16.847519531377301,10459.362890709017,2031.3514387580226,5284.8921847414649,0.38436951365307664,-3253.5407459834423,5.6731168228314992,39877.774150091282,0,0,0]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF","All Program Years",14987523.64938635,-4513465.9837365691,-3.3206240400151659,19500989.633122921,14987523.64938635,-4513465.9837365691,-3.3206240400151659,19500989.633122921,13032629.260335958,2893122.1564648682,4.504693737598914,10139507.103871088,33535486.952706754,-3000603.5400388772,-11.176247213343038,36536090.49274563,13032629.260335958,54730480.763018258,0.23812378547827759,-41697851.502682298,13608.112710427375,206813049.49204087,2893122.1564648682,212.60274793638209,1.3989069662532145E-2]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","All Program Years",1794932.9064223834,905338.80848926166,1.9826090404956647,889594.09793312172,1794932.9064223834,905338.80848926166,1.9826090404956647,889594.09793312172,1560811.2229759856,487353.61232752411,3.2026257392897879,1073457.6106484616,1886927.2179027486,765249.2288079618,2.4657682057936059,1121677.9890947868,1560811.2229759856,2027016.7975840485,0.77000408917986185,-466205.57460806286,5214.6928064329459,10134168.642538613,487353.61232752411,93.457779857389738,4.8090142321278943E-2]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF","All Program Years",261738.92331037685,482187.84561608359,0.54281526523331847,-220448.92230570674,261738.92331037685,482187.84561608359,0.54281526523331847,-220448.92230570674,227599.0637481538,225528.28599844855,1.0091818981399057,2070.7777497052448,1375260.1583962715,850081.84927775036,1.6177973445318532,525178.30911852117,227599.0637481538,821064.29581367481,0.27720004987259017,-593465.23206552095,175.80966263405531,3720996.0877495483,225528.28599844855,1282.7980135988412,6.0609654157107069E-2]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF","All Program Years",5872864.0068106698,4346363.4272362031,1.3512132855731185,1526500.5795744667,5872864.0068106698,4346363.4272362031,1.3512132855731185,1526500.5795744667,5106838.2667918876,2691653.074199988,1.8972869556414658,2415185.1925918995,12094119.992140343,5670194.5010739947,2.1329285952800365,6423925.4910663487,5106838.2667918876,9706652.5765565448,0.52611734339043881,-4599814.3097646572,13567.393895972255,45100192.137286067,2691653.074199988,198.39131190840251,5.9681632087209995E-2]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF","All Program Years",0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,{"$error":"#DIV/0!"},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","All Program Years",8536166.8558523301,437235.18949052226,19.52305546540957,8098931.6663618078,8536166.8558523301,437235.18949052226,19.52305546540957,8098931.6663618078,7422753.7876976794,437235.18949052226,16.976569969921368,6985518.5982071571,912521.21092289779,0,{"$error":"#DIV/0!"},912521.21092289779,7422753.7876976794,1349756.4004134201,5.4993284606201138,6072997.3872842593,37760.252751720684,6379336.7475952115,437235.18949052226,11.579244248321352,6.8539286573223265E-2]
[]
[]
[null,"Business","All Programs","All Program Years",{"$f":"SUMIFS(E$7:E$107,$B$7:$B$107,$B152)","v":33893969.821759097},{"$f":"SUMIFS(F$7:F$107,$B$7:$B$107,$B152)","v":19788945.56422231},{"$f":"E152/F152","v":1.7127729070637374},{"$f":"E152-F152","v":14105024.257536788},{"$f":"SUMIFS(I$7:I$107,$B$7:$B$107,$B152)","v":33893969.821759097},{"$f":"SUMIFS(J$7:J$107,$B$7:$B$107,$B152)","v":19788945.56422231},{"$f":"I152/J152","v":1.7127729070637374},{"$f":"I152-J152","v":14105024.257536788},{"$f":"SUMIFS(M$7:M$107,$B$7:$B$107,$B152)","v":29549281.658816032},{"$f":"SUMIFS(N$7:N$107,$B$7:$B$107,$B152)","v":10133970.965373851},{"$f":"M152/N152","v":2.9158640536647651},{"$f":"M152-N152","v":19415310.693442181},{"$f":"SUMIFS(Q$7:Q$107,$B$7:$B$107,$B152)","v":80796327.68157199},{"$f":"SUMIFS(R$7:R$107,$B$7:$B$107,$B152)","v":20802254.923180372},{"$f":"Q152/R152","v":3.8840177653788395},{"$f":"Q152-R152","v":59994072.758391619},{"$f":"SUMIFS(U$7:U$107,$B$7:$B$107,$B152)","v":29473017.23631227},{"$f":"SUMIFS(V$7:V$107,$B$7:$B$107,$B152)","v":70889579.14812617},{"$f":"U152/V152","v":0.41575951769621039},{"$f":"U152-V152","v":-41416561.9118139},{"$f":"SUMIFS(Y$7:Y$107,$B$7:$B$107,$B152)","v":53308.933699761794},425725870.19124597,10133970.965373851,{"$f":"AA152/Y152","v":190.09892455266149},{"$f":"AA152/Z152","v":2.3803982033841251E-2}]
[null,"Consumer","All Programs","All Program Years",{"$f":"SUMIFS(E$7:E$107,$B$7:$B$107,$B153)","v":35191045.427435935},{"$f":"SUMIFS(F$7:F$107,$B$7:$B$107,$B153)","v":1972423.1199371219},{"$f":"E153/F153","v":17.841529574322664},{"$f":"E153-F153","v":33218622.307498813},{"$f":"SUMIFS(I$7:I$107,$B$7:$B$107,$B153)","v":35191045.427435935},{"$f":"SUMIFS(J$7:J$107,$B$7:$B$107,$B153)","v":1972423.1199371219},{"$f":"I153/J153","v":17.841529574322664},{"$f":"I153-J153","v":33218622.307498813},{"$f":"SUMIFS(M$7:M$107,$B$7:$B$107,$B153)","v":30600909.067335598},{"$f":"SUMIFS(N$7:N$107,$B$7:$B$107,$B153)","v":6734892.3184813512},{"$f":"M153/N153","v":4.5436374659418144},{"$f":"M153-N153","v":23866016.748854246},{"$f":"SUMIFS(Q$7:Q$107,$B$7:$B$107,$B153)","v":55302769.907458477},{"$f":"SUMIFS(R$7:R$107,$B$7:$B$107,$B153)","v":5291021.4978924422},{"$f":"Q153/R153","v":10.452191496384408},{"$f":"Q153-R153","v":50011748.409566037},{"$f":"SUMIFS(U$7:U$107,$B$7:$B$107,$B153)","v":30600909.067335598},{"$f":"SUMIFS(V$7:V$107,$B$7:$B$107,$B153)","v":74967796.18845506},{"$f":"U153/V153","v":0.40818739009494981},{"$f":"U153-V153","v":-44366887.121119462},79709.212023046566,307879704.40569311,6734892.3184813512,{"$f":"AA153/Y153","v":84.493274334892078},{"$f":"AA153/Z153","v":2.1875077252922079E-2}]
[null,"Total","All Programs","All Program Years",{"$f":"SUM(E$7:E$107)","v":69085015.249195054},{"$f":"SUM(F$7:F$107)","v":21761368.684159432},{"$f":"E154/F154","v":3.1746631497256659},{"$f":"E154-F154","v":47323646.565035626},{"$f":"SUM(I$7:I$107)","v":69085015.249195054},{"$f":"SUM(J$7:J$107)","v":21761368.684159432},{"$f":"I154/J154","v":3.1746631497256659},{"$f":"I154-J154","v":47323646.565035626},{"$f":"SUM(M$7:M$107)","v":60150190.726151638},{"$f":"SUM(N$7:N$107)","v":16868863.283855204},{"$f":"M154/N154","v":3.5657524584789293},{"$f":"M154-N154","v":43281327.44229643},{"$f":"SUM(Q$7:Q$107)","v":136099097.58903041},{"$f":"SUM(R$7:R$107)","v":26093276.421072815},{"$f":"Q154/R154","v":5.2158684633071752},{"$f":"Q154-R154","v":110005821.1679576},{"$f":"SUM(U$7:U$107)","v":60073926.303647876},{"$f":"SUM(V$7:V$107)","v":145857375.3365812},{"$f":"U154/V154","v":0.41186759438815479},{"$f":"U154-V154","v":-85783449.032933325},{"$f":"SUM(Y$7:Y$107)","v":133018.14572280837},{"$f":"SUM(Z$7:Z$107)","v":733605574.59693909},{"$f":"SUM(AA$7:AA$107)","v":16868863.283855204},{"$f":"AA154/Y154","v":126.81625647532034},{"$f":"AA154/Z154","v":2.2994458968122442E-2}]

{"sheet":"Savings Results","index":17,"n_rows":461,"n_cols":128,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,3],[1,1,1,3]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Results Module: \nMeasure Savings","This tab will calculate the lifetime savings at the measure-level. Ensure that the worksheet is cleared (or re-run) when measures have been added or removed from the program design module."]
[null,"Click the buttons to populate or clear the table below."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET ANNUAL PEAK DEMAND SAVINGS (KW) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET ANNUAL ENERGY SAVINGS (KWH) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GROSS ANNUAL PEAK DEMAND SAVINGS (KW) AT THE GENERATOR LEVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GROSS ANNUAL ENERGY SAVINGS (KWH) AT THE GENERATOR LEVEL"]
[{"$f":"'Measure CE Results'!B7","v":"ID"},"SECTOR","PROGRAM","MEASURE DESCRIPTION","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)","PROGRAM YEAR","PEAK DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","EFFECTIVE USEFUL LIFE (YEAR)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","QUANTITY",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Custom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Custom Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A7,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":64756.522111523896},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.71147541997000729},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70752506270652715},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":78959.372977156614},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A7,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G7<=Q$6,Q$6<$G7+$J7),IF(Q$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=R$6,R$6<$G7+$J7),IF(R$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=S$6,S$6<$G7+$J7),IF(S$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=T$6,T$6<$G7+$J7),IF(T$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=U$6,U$6<$G7+$J7),IF(U$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=V$6,V$6<$G7+$J7),IF(V$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=W$6,W$6<$G7+$J7),IF(W$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=X$6,X$6<$G7+$J7),IF(X$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=Y$6,Y$6<$G7+$J7),IF(Y$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=Z$6,Z$6<$G7+$J7),IF(Z$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AA$6,AA$6<$G7+$J7),IF(AA$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AB$6,AB$6<$G7+$J7),IF(AB$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AC$6,AC$6<$G7+$J7),IF(AC$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AD$6,AD$6<$G7+$J7),IF(AD$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AE$6,AE$6<$G7+$J7),IF(AE$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AF$6,AF$6<$G7+$J7),IF(AF$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AG$6,AG$6<$G7+$J7),IF(AG$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AH$6,AH$6<$G7+$J7),IF(AH$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AI$6,AI$6<$G7+$J7),IF(AI$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AJ$6,AJ$6<$G7+$J7),IF(AJ$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AK$6,AK$6<$G7+$J7),IF(AK$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AL$6,AL$6<$G7+$J7),IF(AL$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AM$6,AM$6<$G7+$J7),IF(AM$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AN$6,AN$6<$G7+$J7),IF(AN$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AO$6,AO$6<$G7+$J7),IF(AO$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AP$6,AP$6<$G7+$J7),IF(AP$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AQ$6,AQ$6<$G7+$J7),IF(AQ$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AR$6,AR$6<$G7+$J7),IF(AR$6<=($G7-1+$M7),$O7*$L7*$P7,$H7*$L7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=AS$6,AS$6<$G7+$J7),IF(AS$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AT$6,AT$6<$G7+$J7),IF(AT$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AU$6,AU$6<$G7+$J7),IF(AU$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AV$6,AV$6<$G7+$J7),IF(AV$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AW$6,AW$6<$G7+$J7),IF(AW$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AX$6,AX$6<$G7+$J7),IF(AX$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AY$6,AY$6<$G7+$J7),IF(AY$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=AZ$6,AZ$6<$G7+$J7),IF(AZ$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G7<=BA$6,BA$6<$G7+$J7),IF(BA$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":296287.29109384905},{"$f":"IF(AND($G7<=BB$6,BB$6<$G7+$J7),IF(BB$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":296287.29109384905},{"$f":"IF(AND($G7<=BC$6,BC$6<$G7+$J7),IF(BC$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BD$6,BD$6<$G7+$J7),IF(BD$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BE$6,BE$6<$G7+$J7),IF(BE$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BF$6,BF$6<$G7+$J7),IF(BF$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BG$6,BG$6<$G7+$J7),IF(BG$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BH$6,BH$6<$G7+$J7),IF(BH$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BI$6,BI$6<$G7+$J7),IF(BI$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BJ$6,BJ$6<$G7+$J7),IF(BJ$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BK$6,BK$6<$G7+$J7),IF(BK$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BL$6,BL$6<$G7+$J7),IF(BL$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BM$6,BM$6<$G7+$J7),IF(BM$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BN$6,BN$6<$G7+$J7),IF(BN$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BO$6,BO$6<$G7+$J7),IF(BO$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BP$6,BP$6<$G7+$J7),IF(BP$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BQ$6,BQ$6<$G7+$J7),IF(BQ$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BR$6,BR$6<$G7+$J7),IF(BR$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BS$6,BS$6<$G7+$J7),IF(BS$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BT$6,BT$6<$G7+$J7),IF(BT$6<=($G7-1+$M7),$N7*$K7*$P7,$I7*$K7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BU$6,BU$6<$G7+$J7),IF(BU$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BV$6,BV$6<$G7+$J7),IF(BV$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BW$6,BW$6<$G7+$J7),IF(BW$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BX$6,BX$6<$G7+$J7),IF(BX$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BY$6,BY$6<$G7+$J7),IF(BY$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=BZ$6,BZ$6<$G7+$J7),IF(BZ$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CA$6,CA$6<$G7+$J7),IF(CA$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CB$6,CB$6<$G7+$J7),IF(CB$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CC$6,CC$6<$G7+$J7),IF(CC$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CD$6,CD$6<$G7+$J7),IF(CD$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CE$6,CE$6<$G7+$J7),IF(CE$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CF$6,CF$6<$G7+$J7),IF(CF$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CG$6,CG$6<$G7+$J7),IF(CG$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CH$6,CH$6<$G7+$J7),IF(CH$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CI$6,CI$6<$G7+$J7),IF(CI$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CJ$6,CJ$6<$G7+$J7),IF(CJ$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CK$6,CK$6<$G7+$J7),IF(CK$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CL$6,CL$6<$G7+$J7),IF(CL$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CM$6,CM$6<$G7+$J7),IF(CM$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CN$6,CN$6<$G7+$J7),IF(CN$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CO$6,CO$6<$G7+$J7),IF(CO$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CP$6,CP$6<$G7+$J7),IF(CP$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CQ$6,CQ$6<$G7+$J7),IF(CQ$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CR$6,CR$6<$G7+$J7),IF(CR$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CS$6,CS$6<$G7+$J7),IF(CS$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CT$6,CT$6<$G7+$J7),IF(CT$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CU$6,CU$6<$G7+$J7),IF(CU$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CV$6,CV$6<$G7+$J7),IF(CV$6<=($G7-1+$M7),$O7*$P7,$H7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=CW$6,CW$6<$G7+$J7),IF(CW$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=CX$6,CX$6<$G7+$J7),IF(CX$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=CY$6,CY$6<$G7+$J7),IF(CY$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=CZ$6,CZ$6<$G7+$J7),IF(CZ$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=DA$6,DA$6<$G7+$J7),IF(DA$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=DB$6,DB$6<$G7+$J7),IF(DB$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=DC$6,DC$6<$G7+$J7),IF(DC$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=DD$6,DD$6<$G7+$J7),IF(DD$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G7<=DE$6,DE$6<$G7+$J7),IF(DE$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":416440.65666574857},{"$f":"IF(AND($G7<=DF$6,DF$6<$G7+$J7),IF(DF$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":416440.65666574857},{"$f":"IF(AND($G7<=DG$6,DG$6<$G7+$J7),IF(DG$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DH$6,DH$6<$G7+$J7),IF(DH$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DI$6,DI$6<$G7+$J7),IF(DI$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DJ$6,DJ$6<$G7+$J7),IF(DJ$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DK$6,DK$6<$G7+$J7),IF(DK$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DL$6,DL$6<$G7+$J7),IF(DL$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DM$6,DM$6<$G7+$J7),IF(DM$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DN$6,DN$6<$G7+$J7),IF(DN$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DO$6,DO$6<$G7+$J7),IF(DO$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DP$6,DP$6<$G7+$J7),IF(DP$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DQ$6,DQ$6<$G7+$J7),IF(DQ$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DR$6,DR$6<$G7+$J7),IF(DR$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DS$6,DS$6<$G7+$J7),IF(DS$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DT$6,DT$6<$G7+$J7),IF(DT$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DU$6,DU$6<$G7+$J7),IF(DU$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DV$6,DV$6<$G7+$J7),IF(DV$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DW$6,DW$6<$G7+$J7),IF(DW$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G7<=DX$6,DX$6<$G7+$J7),IF(DX$6<=($G7-1+$M7),$N7*$P7,$I7*$P7),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E7=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Custom Non-LightingCustom Non-LightingCustom Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Custom Non-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Custom Non-Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A8,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.92092923565606166},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7891.3954432522432},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.71147541997000729},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70752506270652715},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A8,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":8},{"$f":"IF(AND($G8<=Q$6,Q$6<$G8+$J8),IF(Q$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=R$6,R$6<$G8+$J8),IF(R$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=S$6,S$6<$G8+$J8),IF(S$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=T$6,T$6<$G8+$J8),IF(T$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=U$6,U$6<$G8+$J8),IF(U$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=V$6,V$6<$G8+$J8),IF(V$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=W$6,W$6<$G8+$J8),IF(W$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=X$6,X$6<$G8+$J8),IF(X$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=Y$6,Y$6<$G8+$J8),IF(Y$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=Z$6,Z$6<$G8+$J8),IF(Z$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AA$6,AA$6<$G8+$J8),IF(AA$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AB$6,AB$6<$G8+$J8),IF(AB$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AC$6,AC$6<$G8+$J8),IF(AC$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AD$6,AD$6<$G8+$J8),IF(AD$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AE$6,AE$6<$G8+$J8),IF(AE$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5869711914754916},{"$f":"IF(AND($G8<=AF$6,AF$6<$G8+$J8),IF(AF$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AG$6,AG$6<$G8+$J8),IF(AG$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AH$6,AH$6<$G8+$J8),IF(AH$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AI$6,AI$6<$G8+$J8),IF(AI$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AJ$6,AJ$6<$G8+$J8),IF(AJ$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AK$6,AK$6<$G8+$J8),IF(AK$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AL$6,AL$6<$G8+$J8),IF(AL$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AM$6,AM$6<$G8+$J8),IF(AM$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AN$6,AN$6<$G8+$J8),IF(AN$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AO$6,AO$6<$G8+$J8),IF(AO$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AP$6,AP$6<$G8+$J8),IF(AP$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AQ$6,AQ$6<$G8+$J8),IF(AQ$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AR$6,AR$6<$G8+$J8),IF(AR$6<=($G8-1+$M8),$O8*$L8*$P8,$H8*$L8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=AS$6,AS$6<$G8+$J8),IF(AS$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AT$6,AT$6<$G8+$J8),IF(AT$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AU$6,AU$6<$G8+$J8),IF(AU$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AV$6,AV$6<$G8+$J8),IF(AV$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AW$6,AW$6<$G8+$J8),IF(AW$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AX$6,AX$6<$G8+$J8),IF(AX$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AY$6,AY$6<$G8+$J8),IF(AY$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=AZ$6,AZ$6<$G8+$J8),IF(AZ$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BA$6,BA$6<$G8+$J8),IF(BA$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BB$6,BB$6<$G8+$J8),IF(BB$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BC$6,BC$6<$G8+$J8),IF(BC$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BD$6,BD$6<$G8+$J8),IF(BD$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BE$6,BE$6<$G8+$J8),IF(BE$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BF$6,BF$6<$G8+$J8),IF(BF$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BG$6,BG$6<$G8+$J8),IF(BG$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48141.769664628438},{"$f":"IF(AND($G8<=BH$6,BH$6<$G8+$J8),IF(BH$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BI$6,BI$6<$G8+$J8),IF(BI$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BJ$6,BJ$6<$G8+$J8),IF(BJ$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BK$6,BK$6<$G8+$J8),IF(BK$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BL$6,BL$6<$G8+$J8),IF(BL$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BM$6,BM$6<$G8+$J8),IF(BM$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BN$6,BN$6<$G8+$J8),IF(BN$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BO$6,BO$6<$G8+$J8),IF(BO$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BP$6,BP$6<$G8+$J8),IF(BP$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BQ$6,BQ$6<$G8+$J8),IF(BQ$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BR$6,BR$6<$G8+$J8),IF(BR$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BS$6,BS$6<$G8+$J8),IF(BS$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BT$6,BT$6<$G8+$J8),IF(BT$6<=($G8-1+$M8),$N8*$K8*$P8,$I8*$K8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=BU$6,BU$6<$G8+$J8),IF(BU$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=BV$6,BV$6<$G8+$J8),IF(BV$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=BW$6,BW$6<$G8+$J8),IF(BW$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=BX$6,BX$6<$G8+$J8),IF(BX$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=BY$6,BY$6<$G8+$J8),IF(BY$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=BZ$6,BZ$6<$G8+$J8),IF(BZ$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CA$6,CA$6<$G8+$J8),IF(CA$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CB$6,CB$6<$G8+$J8),IF(CB$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CC$6,CC$6<$G8+$J8),IF(CC$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CD$6,CD$6<$G8+$J8),IF(CD$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CE$6,CE$6<$G8+$J8),IF(CE$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CF$6,CF$6<$G8+$J8),IF(CF$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CG$6,CG$6<$G8+$J8),IF(CG$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CH$6,CH$6<$G8+$J8),IF(CH$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CI$6,CI$6<$G8+$J8),IF(CI$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8964993411023512},{"$f":"IF(AND($G8<=CJ$6,CJ$6<$G8+$J8),IF(CJ$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CK$6,CK$6<$G8+$J8),IF(CK$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CL$6,CL$6<$G8+$J8),IF(CL$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CM$6,CM$6<$G8+$J8),IF(CM$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CN$6,CN$6<$G8+$J8),IF(CN$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CO$6,CO$6<$G8+$J8),IF(CO$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CP$6,CP$6<$G8+$J8),IF(CP$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CQ$6,CQ$6<$G8+$J8),IF(CQ$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CR$6,CR$6<$G8+$J8),IF(CR$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CS$6,CS$6<$G8+$J8),IF(CS$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CT$6,CT$6<$G8+$J8),IF(CT$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CU$6,CU$6<$G8+$J8),IF(CU$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CV$6,CV$6<$G8+$J8),IF(CV$6<=($G8-1+$M8),$O8*$P8,$H8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=CW$6,CW$6<$G8+$J8),IF(CW$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=CX$6,CX$6<$G8+$J8),IF(CX$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=CY$6,CY$6<$G8+$J8),IF(CY$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=CZ$6,CZ$6<$G8+$J8),IF(CZ$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DA$6,DA$6<$G8+$J8),IF(DA$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DB$6,DB$6<$G8+$J8),IF(DB$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DC$6,DC$6<$G8+$J8),IF(DC$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DD$6,DD$6<$G8+$J8),IF(DD$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DE$6,DE$6<$G8+$J8),IF(DE$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DF$6,DF$6<$G8+$J8),IF(DF$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DG$6,DG$6<$G8+$J8),IF(DG$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DH$6,DH$6<$G8+$J8),IF(DH$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DI$6,DI$6<$G8+$J8),IF(DI$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DJ$6,DJ$6<$G8+$J8),IF(DJ$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DK$6,DK$6<$G8+$J8),IF(DK$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67664.698334424378},{"$f":"IF(AND($G8<=DL$6,DL$6<$G8+$J8),IF(DL$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DM$6,DM$6<$G8+$J8),IF(DM$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DN$6,DN$6<$G8+$J8),IF(DN$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DO$6,DO$6<$G8+$J8),IF(DO$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DP$6,DP$6<$G8+$J8),IF(DP$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DQ$6,DQ$6<$G8+$J8),IF(DQ$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DR$6,DR$6<$G8+$J8),IF(DR$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DS$6,DS$6<$G8+$J8),IF(DS$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DT$6,DT$6<$G8+$J8),IF(DT$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DU$6,DU$6<$G8+$J8),IF(DU$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DV$6,DV$6<$G8+$J8),IF(DV$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DW$6,DW$6<$G8+$J8),IF(DW$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G8<=DX$6,DX$6<$G8+$J8),IF(DX$6<=($G8-1+$M8),$N8*$P8,$I8*$P8),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E8=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A9,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.9297855522390326},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15622.144939349881},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":17036.901779588115},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A9,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.1951098189484552},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":46},{"$f":"IF(AND($G9<=Q$6,Q$6<$G9+$J9),IF(Q$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=R$6,R$6<$G9+$J9),IF(R$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=S$6,S$6<$G9+$J9),IF(S$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=T$6,T$6<$G9+$J9),IF(T$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=U$6,U$6<$G9+$J9),IF(U$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=V$6,V$6<$G9+$J9),IF(V$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":117.38143001040295},{"$f":"IF(AND($G9<=W$6,W$6<$G9+$J9),IF(W$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":107.63398982599533},{"$f":"IF(AND($G9<=X$6,X$6<$G9+$J9),IF(X$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":107.63398982599533},{"$f":"IF(AND($G9<=Y$6,Y$6<$G9+$J9),IF(Y$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":107.63398982599533},{"$f":"IF(AND($G9<=Z$6,Z$6<$G9+$J9),IF(Z$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AA$6,AA$6<$G9+$J9),IF(AA$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AB$6,AB$6<$G9+$J9),IF(AB$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AC$6,AC$6<$G9+$J9),IF(AC$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AD$6,AD$6<$G9+$J9),IF(AD$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AE$6,AE$6<$G9+$J9),IF(AE$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AF$6,AF$6<$G9+$J9),IF(AF$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AG$6,AG$6<$G9+$J9),IF(AG$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AH$6,AH$6<$G9+$J9),IF(AH$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AI$6,AI$6<$G9+$J9),IF(AI$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AJ$6,AJ$6<$G9+$J9),IF(AJ$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AK$6,AK$6<$G9+$J9),IF(AK$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AL$6,AL$6<$G9+$J9),IF(AL$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AM$6,AM$6<$G9+$J9),IF(AM$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AN$6,AN$6<$G9+$J9),IF(AN$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AO$6,AO$6<$G9+$J9),IF(AO$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AP$6,AP$6<$G9+$J9),IF(AP$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AQ$6,AQ$6<$G9+$J9),IF(AQ$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AR$6,AR$6<$G9+$J9),IF(AR$6<=($G9-1+$M9),$O9*$L9*$P9,$H9*$L9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=AS$6,AS$6<$G9+$J9),IF(AS$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AT$6,AT$6<$G9+$J9),IF(AT$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AU$6,AU$6<$G9+$J9),IF(AU$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AV$6,AV$6<$G9+$J9),IF(AV$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AW$6,AW$6<$G9+$J9),IF(AW$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AX$6,AX$6<$G9+$J9),IF(AX$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":629217.15883374435},{"$f":"IF(AND($G9<=AY$6,AY$6<$G9+$J9),IF(AY$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":576966.50369867508},{"$f":"IF(AND($G9<=AZ$6,AZ$6<$G9+$J9),IF(AZ$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":576966.50369867508},{"$f":"IF(AND($G9<=BA$6,BA$6<$G9+$J9),IF(BA$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":576966.50369867508},{"$f":"IF(AND($G9<=BB$6,BB$6<$G9+$J9),IF(BB$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BC$6,BC$6<$G9+$J9),IF(BC$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BD$6,BD$6<$G9+$J9),IF(BD$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BE$6,BE$6<$G9+$J9),IF(BE$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BF$6,BF$6<$G9+$J9),IF(BF$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BG$6,BG$6<$G9+$J9),IF(BG$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BH$6,BH$6<$G9+$J9),IF(BH$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BI$6,BI$6<$G9+$J9),IF(BI$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BJ$6,BJ$6<$G9+$J9),IF(BJ$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BK$6,BK$6<$G9+$J9),IF(BK$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BL$6,BL$6<$G9+$J9),IF(BL$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BM$6,BM$6<$G9+$J9),IF(BM$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BN$6,BN$6<$G9+$J9),IF(BN$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BO$6,BO$6<$G9+$J9),IF(BO$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BP$6,BP$6<$G9+$J9),IF(BP$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BQ$6,BQ$6<$G9+$J9),IF(BQ$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BR$6,BR$6<$G9+$J9),IF(BR$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BS$6,BS$6<$G9+$J9),IF(BS$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BT$6,BT$6<$G9+$J9),IF(BT$6<=($G9-1+$M9),$N9*$K9*$P9,$I9*$K9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=BU$6,BU$6<$G9+$J9),IF(BU$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=BV$6,BV$6<$G9+$J9),IF(BV$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=BW$6,BW$6<$G9+$J9),IF(BW$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=BX$6,BX$6<$G9+$J9),IF(BX$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=BY$6,BY$6<$G9+$J9),IF(BY$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=BZ$6,BZ$6<$G9+$J9),IF(BZ$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":157.52953019467196},{"$f":"IF(AND($G9<=CA$6,CA$6<$G9+$J9),IF(CA$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":144.4481622754507},{"$f":"IF(AND($G9<=CB$6,CB$6<$G9+$J9),IF(CB$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":144.4481622754507},{"$f":"IF(AND($G9<=CC$6,CC$6<$G9+$J9),IF(CC$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":144.4481622754507},{"$f":"IF(AND($G9<=CD$6,CD$6<$G9+$J9),IF(CD$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CE$6,CE$6<$G9+$J9),IF(CE$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CF$6,CF$6<$G9+$J9),IF(CF$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CG$6,CG$6<$G9+$J9),IF(CG$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CH$6,CH$6<$G9+$J9),IF(CH$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CI$6,CI$6<$G9+$J9),IF(CI$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CJ$6,CJ$6<$G9+$J9),IF(CJ$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CK$6,CK$6<$G9+$J9),IF(CK$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CL$6,CL$6<$G9+$J9),IF(CL$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CM$6,CM$6<$G9+$J9),IF(CM$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CN$6,CN$6<$G9+$J9),IF(CN$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CO$6,CO$6<$G9+$J9),IF(CO$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CP$6,CP$6<$G9+$J9),IF(CP$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CQ$6,CQ$6<$G9+$J9),IF(CQ$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CR$6,CR$6<$G9+$J9),IF(CR$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CS$6,CS$6<$G9+$J9),IF(CS$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CT$6,CT$6<$G9+$J9),IF(CT$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CU$6,CU$6<$G9+$J9),IF(CU$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CV$6,CV$6<$G9+$J9),IF(CV$6<=($G9-1+$M9),$O9*$P9,$H9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=CW$6,CW$6<$G9+$J9),IF(CW$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=CX$6,CX$6<$G9+$J9),IF(CX$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=CY$6,CY$6<$G9+$J9),IF(CY$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=CZ$6,CZ$6<$G9+$J9),IF(CZ$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=DA$6,DA$6<$G9+$J9),IF(DA$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=DB$6,DB$6<$G9+$J9),IF(DB$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":839975.86480284377},{"$f":"IF(AND($G9<=DC$6,DC$6<$G9+$J9),IF(DC$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":770223.65188648936},{"$f":"IF(AND($G9<=DD$6,DD$6<$G9+$J9),IF(DD$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":770223.65188648936},{"$f":"IF(AND($G9<=DE$6,DE$6<$G9+$J9),IF(DE$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":770223.65188648936},{"$f":"IF(AND($G9<=DF$6,DF$6<$G9+$J9),IF(DF$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DG$6,DG$6<$G9+$J9),IF(DG$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DH$6,DH$6<$G9+$J9),IF(DH$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DI$6,DI$6<$G9+$J9),IF(DI$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DJ$6,DJ$6<$G9+$J9),IF(DJ$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DK$6,DK$6<$G9+$J9),IF(DK$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DL$6,DL$6<$G9+$J9),IF(DL$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DM$6,DM$6<$G9+$J9),IF(DM$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DN$6,DN$6<$G9+$J9),IF(DN$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DO$6,DO$6<$G9+$J9),IF(DO$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DP$6,DP$6<$G9+$J9),IF(DP$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DQ$6,DQ$6<$G9+$J9),IF(DQ$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DR$6,DR$6<$G9+$J9),IF(DR$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DS$6,DS$6<$G9+$J9),IF(DS$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DT$6,DT$6<$G9+$J9),IF(DT$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DU$6,DU$6<$G9+$J9),IF(DU$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DV$6,DV$6<$G9+$J9),IF(DV$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DW$6,DW$6<$G9+$J9),IF(DW$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G9<=DX$6,DX$6<$G9+$J9),IF(DX$6<=($G9-1+$M9),$N9*$P9,$I9*$P9),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E9=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A10,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A10,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G10<=Q$6,Q$6<$G10+$J10),IF(Q$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=R$6,R$6<$G10+$J10),IF(R$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=S$6,S$6<$G10+$J10),IF(S$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=T$6,T$6<$G10+$J10),IF(T$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=U$6,U$6<$G10+$J10),IF(U$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=V$6,V$6<$G10+$J10),IF(V$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=W$6,W$6<$G10+$J10),IF(W$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=X$6,X$6<$G10+$J10),IF(X$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=Y$6,Y$6<$G10+$J10),IF(Y$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=Z$6,Z$6<$G10+$J10),IF(Z$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AA$6,AA$6<$G10+$J10),IF(AA$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AB$6,AB$6<$G10+$J10),IF(AB$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AC$6,AC$6<$G10+$J10),IF(AC$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AD$6,AD$6<$G10+$J10),IF(AD$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AE$6,AE$6<$G10+$J10),IF(AE$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AF$6,AF$6<$G10+$J10),IF(AF$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AG$6,AG$6<$G10+$J10),IF(AG$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AH$6,AH$6<$G10+$J10),IF(AH$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AI$6,AI$6<$G10+$J10),IF(AI$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AJ$6,AJ$6<$G10+$J10),IF(AJ$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AK$6,AK$6<$G10+$J10),IF(AK$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AL$6,AL$6<$G10+$J10),IF(AL$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AM$6,AM$6<$G10+$J10),IF(AM$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AN$6,AN$6<$G10+$J10),IF(AN$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AO$6,AO$6<$G10+$J10),IF(AO$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AP$6,AP$6<$G10+$J10),IF(AP$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AQ$6,AQ$6<$G10+$J10),IF(AQ$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AR$6,AR$6<$G10+$J10),IF(AR$6<=($G10-1+$M10),$O10*$L10*$P10,$H10*$L10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AS$6,AS$6<$G10+$J10),IF(AS$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AT$6,AT$6<$G10+$J10),IF(AT$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AU$6,AU$6<$G10+$J10),IF(AU$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AV$6,AV$6<$G10+$J10),IF(AV$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AW$6,AW$6<$G10+$J10),IF(AW$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AX$6,AX$6<$G10+$J10),IF(AX$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AY$6,AY$6<$G10+$J10),IF(AY$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=AZ$6,AZ$6<$G10+$J10),IF(AZ$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BA$6,BA$6<$G10+$J10),IF(BA$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BB$6,BB$6<$G10+$J10),IF(BB$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BC$6,BC$6<$G10+$J10),IF(BC$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BD$6,BD$6<$G10+$J10),IF(BD$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BE$6,BE$6<$G10+$J10),IF(BE$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BF$6,BF$6<$G10+$J10),IF(BF$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BG$6,BG$6<$G10+$J10),IF(BG$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BH$6,BH$6<$G10+$J10),IF(BH$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BI$6,BI$6<$G10+$J10),IF(BI$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BJ$6,BJ$6<$G10+$J10),IF(BJ$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BK$6,BK$6<$G10+$J10),IF(BK$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BL$6,BL$6<$G10+$J10),IF(BL$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BM$6,BM$6<$G10+$J10),IF(BM$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BN$6,BN$6<$G10+$J10),IF(BN$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BO$6,BO$6<$G10+$J10),IF(BO$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BP$6,BP$6<$G10+$J10),IF(BP$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BQ$6,BQ$6<$G10+$J10),IF(BQ$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BR$6,BR$6<$G10+$J10),IF(BR$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BS$6,BS$6<$G10+$J10),IF(BS$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BT$6,BT$6<$G10+$J10),IF(BT$6<=($G10-1+$M10),$N10*$K10*$P10,$I10*$K10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BU$6,BU$6<$G10+$J10),IF(BU$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BV$6,BV$6<$G10+$J10),IF(BV$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BW$6,BW$6<$G10+$J10),IF(BW$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BX$6,BX$6<$G10+$J10),IF(BX$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BY$6,BY$6<$G10+$J10),IF(BY$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=BZ$6,BZ$6<$G10+$J10),IF(BZ$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CA$6,CA$6<$G10+$J10),IF(CA$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CB$6,CB$6<$G10+$J10),IF(CB$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CC$6,CC$6<$G10+$J10),IF(CC$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CD$6,CD$6<$G10+$J10),IF(CD$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CE$6,CE$6<$G10+$J10),IF(CE$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CF$6,CF$6<$G10+$J10),IF(CF$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CG$6,CG$6<$G10+$J10),IF(CG$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CH$6,CH$6<$G10+$J10),IF(CH$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CI$6,CI$6<$G10+$J10),IF(CI$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CJ$6,CJ$6<$G10+$J10),IF(CJ$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CK$6,CK$6<$G10+$J10),IF(CK$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CL$6,CL$6<$G10+$J10),IF(CL$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CM$6,CM$6<$G10+$J10),IF(CM$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CN$6,CN$6<$G10+$J10),IF(CN$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CO$6,CO$6<$G10+$J10),IF(CO$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CP$6,CP$6<$G10+$J10),IF(CP$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CQ$6,CQ$6<$G10+$J10),IF(CQ$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CR$6,CR$6<$G10+$J10),IF(CR$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CS$6,CS$6<$G10+$J10),IF(CS$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CT$6,CT$6<$G10+$J10),IF(CT$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CU$6,CU$6<$G10+$J10),IF(CU$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CV$6,CV$6<$G10+$J10),IF(CV$6<=($G10-1+$M10),$O10*$P10,$H10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CW$6,CW$6<$G10+$J10),IF(CW$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CX$6,CX$6<$G10+$J10),IF(CX$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CY$6,CY$6<$G10+$J10),IF(CY$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=CZ$6,CZ$6<$G10+$J10),IF(CZ$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DA$6,DA$6<$G10+$J10),IF(DA$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DB$6,DB$6<$G10+$J10),IF(DB$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DC$6,DC$6<$G10+$J10),IF(DC$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DD$6,DD$6<$G10+$J10),IF(DD$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DE$6,DE$6<$G10+$J10),IF(DE$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DF$6,DF$6<$G10+$J10),IF(DF$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DG$6,DG$6<$G10+$J10),IF(DG$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DH$6,DH$6<$G10+$J10),IF(DH$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DI$6,DI$6<$G10+$J10),IF(DI$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DJ$6,DJ$6<$G10+$J10),IF(DJ$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DK$6,DK$6<$G10+$J10),IF(DK$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DL$6,DL$6<$G10+$J10),IF(DL$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DM$6,DM$6<$G10+$J10),IF(DM$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DN$6,DN$6<$G10+$J10),IF(DN$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DO$6,DO$6<$G10+$J10),IF(DO$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DP$6,DP$6<$G10+$J10),IF(DP$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DQ$6,DQ$6<$G10+$J10),IF(DQ$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DR$6,DR$6<$G10+$J10),IF(DR$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DS$6,DS$6<$G10+$J10),IF(DS$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DT$6,DT$6<$G10+$J10),IF(DT$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DU$6,DU$6<$G10+$J10),IF(DU$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DV$6,DV$6<$G10+$J10),IF(DV$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DW$6,DW$6<$G10+$J10),IF(DW$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G10<=DX$6,DX$6<$G10+$J10),IF(DX$6<=($G10-1+$M10),$N10*$P10,$I10*$P10),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E10=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A11,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A11,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G11<=Q$6,Q$6<$G11+$J11),IF(Q$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=R$6,R$6<$G11+$J11),IF(R$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=S$6,S$6<$G11+$J11),IF(S$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=T$6,T$6<$G11+$J11),IF(T$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=U$6,U$6<$G11+$J11),IF(U$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=V$6,V$6<$G11+$J11),IF(V$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=W$6,W$6<$G11+$J11),IF(W$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=X$6,X$6<$G11+$J11),IF(X$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=Y$6,Y$6<$G11+$J11),IF(Y$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=Z$6,Z$6<$G11+$J11),IF(Z$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AA$6,AA$6<$G11+$J11),IF(AA$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AB$6,AB$6<$G11+$J11),IF(AB$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AC$6,AC$6<$G11+$J11),IF(AC$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AD$6,AD$6<$G11+$J11),IF(AD$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AE$6,AE$6<$G11+$J11),IF(AE$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AF$6,AF$6<$G11+$J11),IF(AF$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AG$6,AG$6<$G11+$J11),IF(AG$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AH$6,AH$6<$G11+$J11),IF(AH$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AI$6,AI$6<$G11+$J11),IF(AI$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AJ$6,AJ$6<$G11+$J11),IF(AJ$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AK$6,AK$6<$G11+$J11),IF(AK$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AL$6,AL$6<$G11+$J11),IF(AL$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AM$6,AM$6<$G11+$J11),IF(AM$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AN$6,AN$6<$G11+$J11),IF(AN$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AO$6,AO$6<$G11+$J11),IF(AO$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AP$6,AP$6<$G11+$J11),IF(AP$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AQ$6,AQ$6<$G11+$J11),IF(AQ$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AR$6,AR$6<$G11+$J11),IF(AR$6<=($G11-1+$M11),$O11*$L11*$P11,$H11*$L11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AS$6,AS$6<$G11+$J11),IF(AS$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AT$6,AT$6<$G11+$J11),IF(AT$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AU$6,AU$6<$G11+$J11),IF(AU$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AV$6,AV$6<$G11+$J11),IF(AV$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AW$6,AW$6<$G11+$J11),IF(AW$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AX$6,AX$6<$G11+$J11),IF(AX$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AY$6,AY$6<$G11+$J11),IF(AY$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=AZ$6,AZ$6<$G11+$J11),IF(AZ$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BA$6,BA$6<$G11+$J11),IF(BA$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BB$6,BB$6<$G11+$J11),IF(BB$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BC$6,BC$6<$G11+$J11),IF(BC$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BD$6,BD$6<$G11+$J11),IF(BD$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BE$6,BE$6<$G11+$J11),IF(BE$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BF$6,BF$6<$G11+$J11),IF(BF$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BG$6,BG$6<$G11+$J11),IF(BG$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BH$6,BH$6<$G11+$J11),IF(BH$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BI$6,BI$6<$G11+$J11),IF(BI$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BJ$6,BJ$6<$G11+$J11),IF(BJ$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BK$6,BK$6<$G11+$J11),IF(BK$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BL$6,BL$6<$G11+$J11),IF(BL$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BM$6,BM$6<$G11+$J11),IF(BM$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BN$6,BN$6<$G11+$J11),IF(BN$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BO$6,BO$6<$G11+$J11),IF(BO$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BP$6,BP$6<$G11+$J11),IF(BP$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BQ$6,BQ$6<$G11+$J11),IF(BQ$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BR$6,BR$6<$G11+$J11),IF(BR$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BS$6,BS$6<$G11+$J11),IF(BS$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BT$6,BT$6<$G11+$J11),IF(BT$6<=($G11-1+$M11),$N11*$K11*$P11,$I11*$K11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BU$6,BU$6<$G11+$J11),IF(BU$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BV$6,BV$6<$G11+$J11),IF(BV$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BW$6,BW$6<$G11+$J11),IF(BW$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BX$6,BX$6<$G11+$J11),IF(BX$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BY$6,BY$6<$G11+$J11),IF(BY$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=BZ$6,BZ$6<$G11+$J11),IF(BZ$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CA$6,CA$6<$G11+$J11),IF(CA$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CB$6,CB$6<$G11+$J11),IF(CB$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CC$6,CC$6<$G11+$J11),IF(CC$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CD$6,CD$6<$G11+$J11),IF(CD$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CE$6,CE$6<$G11+$J11),IF(CE$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CF$6,CF$6<$G11+$J11),IF(CF$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CG$6,CG$6<$G11+$J11),IF(CG$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CH$6,CH$6<$G11+$J11),IF(CH$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CI$6,CI$6<$G11+$J11),IF(CI$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CJ$6,CJ$6<$G11+$J11),IF(CJ$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CK$6,CK$6<$G11+$J11),IF(CK$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CL$6,CL$6<$G11+$J11),IF(CL$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CM$6,CM$6<$G11+$J11),IF(CM$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CN$6,CN$6<$G11+$J11),IF(CN$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CO$6,CO$6<$G11+$J11),IF(CO$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CP$6,CP$6<$G11+$J11),IF(CP$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CQ$6,CQ$6<$G11+$J11),IF(CQ$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CR$6,CR$6<$G11+$J11),IF(CR$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CS$6,CS$6<$G11+$J11),IF(CS$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CT$6,CT$6<$G11+$J11),IF(CT$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CU$6,CU$6<$G11+$J11),IF(CU$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CV$6,CV$6<$G11+$J11),IF(CV$6<=($G11-1+$M11),$O11*$P11,$H11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CW$6,CW$6<$G11+$J11),IF(CW$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CX$6,CX$6<$G11+$J11),IF(CX$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CY$6,CY$6<$G11+$J11),IF(CY$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=CZ$6,CZ$6<$G11+$J11),IF(CZ$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DA$6,DA$6<$G11+$J11),IF(DA$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DB$6,DB$6<$G11+$J11),IF(DB$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DC$6,DC$6<$G11+$J11),IF(DC$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DD$6,DD$6<$G11+$J11),IF(DD$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DE$6,DE$6<$G11+$J11),IF(DE$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DF$6,DF$6<$G11+$J11),IF(DF$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DG$6,DG$6<$G11+$J11),IF(DG$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DH$6,DH$6<$G11+$J11),IF(DH$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DI$6,DI$6<$G11+$J11),IF(DI$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DJ$6,DJ$6<$G11+$J11),IF(DJ$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DK$6,DK$6<$G11+$J11),IF(DK$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DL$6,DL$6<$G11+$J11),IF(DL$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DM$6,DM$6<$G11+$J11),IF(DM$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DN$6,DN$6<$G11+$J11),IF(DN$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DO$6,DO$6<$G11+$J11),IF(DO$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DP$6,DP$6<$G11+$J11),IF(DP$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DQ$6,DQ$6<$G11+$J11),IF(DQ$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DR$6,DR$6<$G11+$J11),IF(DR$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DS$6,DS$6<$G11+$J11),IF(DS$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DT$6,DT$6<$G11+$J11),IF(DT$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DU$6,DU$6<$G11+$J11),IF(DU$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DV$6,DV$6<$G11+$J11),IF(DV$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DW$6,DW$6<$G11+$J11),IF(DW$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G11<=DX$6,DX$6<$G11+$J11),IF(DX$6<=($G11-1+$M11),$N11*$P11,$I11*$P11),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E11=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-Lightd Non-Lighting EUL20Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cess-Commercial-Unitary ACnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A12,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.0810864226295649},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1095.5080257824661},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A12,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":14},{"$f":"IF(AND($G12<=Q$6,Q$6<$G12+$J12),IF(Q$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=R$6,R$6<$G12+$J12),IF(R$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=S$6,S$6<$G12+$J12),IF(S$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=T$6,T$6<$G12+$J12),IF(T$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=U$6,U$6<$G12+$J12),IF(U$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=V$6,V$6<$G12+$J12),IF(V$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=W$6,W$6<$G12+$J12),IF(W$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=X$6,X$6<$G12+$J12),IF(X$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=Y$6,Y$6<$G12+$J12),IF(Y$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=Z$6,Z$6<$G12+$J12),IF(Z$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AA$6,AA$6<$G12+$J12),IF(AA$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AB$6,AB$6<$G12+$J12),IF(AB$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AC$6,AC$6<$G12+$J12),IF(AC$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AD$6,AD$6<$G12+$J12),IF(AD$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AE$6,AE$6<$G12+$J12),IF(AE$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AF$6,AF$6<$G12+$J12),IF(AF$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AG$6,AG$6<$G12+$J12),IF(AG$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AH$6,AH$6<$G12+$J12),IF(AH$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AI$6,AI$6<$G12+$J12),IF(AI$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AJ$6,AJ$6<$G12+$J12),IF(AJ$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.087715318600495},{"$f":"IF(AND($G12<=AK$6,AK$6<$G12+$J12),IF(AK$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AL$6,AL$6<$G12+$J12),IF(AL$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AM$6,AM$6<$G12+$J12),IF(AM$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AN$6,AN$6<$G12+$J12),IF(AN$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AO$6,AO$6<$G12+$J12),IF(AO$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AP$6,AP$6<$G12+$J12),IF(AP$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AQ$6,AQ$6<$G12+$J12),IF(AQ$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AR$6,AR$6<$G12+$J12),IF(AR$6<=($G12-1+$M12),$O12*$L12*$P12,$H12*$L12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=AS$6,AS$6<$G12+$J12),IF(AS$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AT$6,AT$6<$G12+$J12),IF(AT$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AU$6,AU$6<$G12+$J12),IF(AU$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AV$6,AV$6<$G12+$J12),IF(AV$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AW$6,AW$6<$G12+$J12),IF(AW$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AX$6,AX$6<$G12+$J12),IF(AX$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AY$6,AY$6<$G12+$J12),IF(AY$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=AZ$6,AZ$6<$G12+$J12),IF(AZ$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BA$6,BA$6<$G12+$J12),IF(BA$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BB$6,BB$6<$G12+$J12),IF(BB$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BC$6,BC$6<$G12+$J12),IF(BC$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BD$6,BD$6<$G12+$J12),IF(BD$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BE$6,BE$6<$G12+$J12),IF(BE$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BF$6,BF$6<$G12+$J12),IF(BF$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BG$6,BG$6<$G12+$J12),IF(BG$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BH$6,BH$6<$G12+$J12),IF(BH$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BI$6,BI$6<$G12+$J12),IF(BI$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BJ$6,BJ$6<$G12+$J12),IF(BJ$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BK$6,BK$6<$G12+$J12),IF(BK$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BL$6,BL$6<$G12+$J12),IF(BL$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12313.902351143042},{"$f":"IF(AND($G12<=BM$6,BM$6<$G12+$J12),IF(BM$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BN$6,BN$6<$G12+$J12),IF(BN$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BO$6,BO$6<$G12+$J12),IF(BO$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BP$6,BP$6<$G12+$J12),IF(BP$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BQ$6,BQ$6<$G12+$J12),IF(BQ$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BR$6,BR$6<$G12+$J12),IF(BR$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BS$6,BS$6<$G12+$J12),IF(BS$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BT$6,BT$6<$G12+$J12),IF(BT$6<=($G12-1+$M12),$N12*$K12*$P12,$I12*$K12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=BU$6,BU$6<$G12+$J12),IF(BU$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=BV$6,BV$6<$G12+$J12),IF(BV$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=BW$6,BW$6<$G12+$J12),IF(BW$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=BX$6,BX$6<$G12+$J12),IF(BX$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=BY$6,BY$6<$G12+$J12),IF(BY$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=BZ$6,BZ$6<$G12+$J12),IF(BZ$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CA$6,CA$6<$G12+$J12),IF(CA$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CB$6,CB$6<$G12+$J12),IF(CB$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CC$6,CC$6<$G12+$J12),IF(CC$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CD$6,CD$6<$G12+$J12),IF(CD$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CE$6,CE$6<$G12+$J12),IF(CE$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CF$6,CF$6<$G12+$J12),IF(CF$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CG$6,CG$6<$G12+$J12),IF(CG$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CH$6,CH$6<$G12+$J12),IF(CH$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CI$6,CI$6<$G12+$J12),IF(CI$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CJ$6,CJ$6<$G12+$J12),IF(CJ$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CK$6,CK$6<$G12+$J12),IF(CK$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CL$6,CL$6<$G12+$J12),IF(CL$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CM$6,CM$6<$G12+$J12),IF(CM$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CN$6,CN$6<$G12+$J12),IF(CN$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.222089942994543},{"$f":"IF(AND($G12<=CO$6,CO$6<$G12+$J12),IF(CO$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CP$6,CP$6<$G12+$J12),IF(CP$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CQ$6,CQ$6<$G12+$J12),IF(CQ$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CR$6,CR$6<$G12+$J12),IF(CR$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CS$6,CS$6<$G12+$J12),IF(CS$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CT$6,CT$6<$G12+$J12),IF(CT$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CU$6,CU$6<$G12+$J12),IF(CU$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CV$6,CV$6<$G12+$J12),IF(CV$6<=($G12-1+$M12),$O12*$P12,$H12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=CW$6,CW$6<$G12+$J12),IF(CW$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=CX$6,CX$6<$G12+$J12),IF(CX$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=CY$6,CY$6<$G12+$J12),IF(CY$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=CZ$6,CZ$6<$G12+$J12),IF(CZ$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DA$6,DA$6<$G12+$J12),IF(DA$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DB$6,DB$6<$G12+$J12),IF(DB$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DC$6,DC$6<$G12+$J12),IF(DC$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DD$6,DD$6<$G12+$J12),IF(DD$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DE$6,DE$6<$G12+$J12),IF(DE$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DF$6,DF$6<$G12+$J12),IF(DF$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DG$6,DG$6<$G12+$J12),IF(DG$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DH$6,DH$6<$G12+$J12),IF(DH$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DI$6,DI$6<$G12+$J12),IF(DI$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DJ$6,DJ$6<$G12+$J12),IF(DJ$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DK$6,DK$6<$G12+$J12),IF(DK$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DL$6,DL$6<$G12+$J12),IF(DL$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DM$6,DM$6<$G12+$J12),IF(DM$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DN$6,DN$6<$G12+$J12),IF(DN$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DO$6,DO$6<$G12+$J12),IF(DO$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DP$6,DP$6<$G12+$J12),IF(DP$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16438.491276478591},{"$f":"IF(AND($G12<=DQ$6,DQ$6<$G12+$J12),IF(DQ$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DR$6,DR$6<$G12+$J12),IF(DR$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DS$6,DS$6<$G12+$J12),IF(DS$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DT$6,DT$6<$G12+$J12),IF(DT$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DU$6,DU$6<$G12+$J12),IF(DU$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DV$6,DV$6<$G12+$J12),IF(DV$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DW$6,DW$6<$G12+$J12),IF(DW$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G12<=DX$6,DX$6<$G12+$J12),IF(DX$6<=($G12-1+$M12),$N12*$P12,$I12*$P12),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E12=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinting EUL10 ExitSignsPrescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A13,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.368710375294605E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":251.52396486024045},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A13,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4},{"$f":"IF(AND($G13<=Q$6,Q$6<$G13+$J13),IF(Q$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=R$6,R$6<$G13+$J13),IF(R$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=S$6,S$6<$G13+$J13),IF(S$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=T$6,T$6<$G13+$J13),IF(T$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=U$6,U$6<$G13+$J13),IF(U$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=V$6,V$6<$G13+$J13),IF(V$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=W$6,W$6<$G13+$J13),IF(W$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=X$6,X$6<$G13+$J13),IF(X$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=Y$6,Y$6<$G13+$J13),IF(Y$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=Z$6,Z$6<$G13+$J13),IF(Z$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.0196319815003872E-2},{"$f":"IF(AND($G13<=AA$6,AA$6<$G13+$J13),IF(AA$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AB$6,AB$6<$G13+$J13),IF(AB$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AC$6,AC$6<$G13+$J13),IF(AC$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AD$6,AD$6<$G13+$J13),IF(AD$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AE$6,AE$6<$G13+$J13),IF(AE$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AF$6,AF$6<$G13+$J13),IF(AF$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AG$6,AG$6<$G13+$J13),IF(AG$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AH$6,AH$6<$G13+$J13),IF(AH$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AI$6,AI$6<$G13+$J13),IF(AI$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AJ$6,AJ$6<$G13+$J13),IF(AJ$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AK$6,AK$6<$G13+$J13),IF(AK$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AL$6,AL$6<$G13+$J13),IF(AL$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AM$6,AM$6<$G13+$J13),IF(AM$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AN$6,AN$6<$G13+$J13),IF(AN$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AO$6,AO$6<$G13+$J13),IF(AO$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AP$6,AP$6<$G13+$J13),IF(AP$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AQ$6,AQ$6<$G13+$J13),IF(AQ$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AR$6,AR$6<$G13+$J13),IF(AR$6<=($G13-1+$M13),$O13*$L13*$P13,$H13*$L13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=AS$6,AS$6<$G13+$J13),IF(AS$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AT$6,AT$6<$G13+$J13),IF(AT$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AU$6,AU$6<$G13+$J13),IF(AU$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AV$6,AV$6<$G13+$J13),IF(AV$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AW$6,AW$6<$G13+$J13),IF(AW$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AX$6,AX$6<$G13+$J13),IF(AX$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AY$6,AY$6<$G13+$J13),IF(AY$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=AZ$6,AZ$6<$G13+$J13),IF(AZ$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=BA$6,BA$6<$G13+$J13),IF(BA$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=BB$6,BB$6<$G13+$J13),IF(BB$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":855.83277709123035},{"$f":"IF(AND($G13<=BC$6,BC$6<$G13+$J13),IF(BC$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BD$6,BD$6<$G13+$J13),IF(BD$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BE$6,BE$6<$G13+$J13),IF(BE$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BF$6,BF$6<$G13+$J13),IF(BF$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BG$6,BG$6<$G13+$J13),IF(BG$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BH$6,BH$6<$G13+$J13),IF(BH$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BI$6,BI$6<$G13+$J13),IF(BI$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BJ$6,BJ$6<$G13+$J13),IF(BJ$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BK$6,BK$6<$G13+$J13),IF(BK$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BL$6,BL$6<$G13+$J13),IF(BL$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BM$6,BM$6<$G13+$J13),IF(BM$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BN$6,BN$6<$G13+$J13),IF(BN$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BO$6,BO$6<$G13+$J13),IF(BO$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BP$6,BP$6<$G13+$J13),IF(BP$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BQ$6,BQ$6<$G13+$J13),IF(BQ$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BR$6,BR$6<$G13+$J13),IF(BR$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BS$6,BS$6<$G13+$J13),IF(BS$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BT$6,BT$6<$G13+$J13),IF(BT$6<=($G13-1+$M13),$N13*$K13*$P13,$I13*$K13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=BU$6,BU$6<$G13+$J13),IF(BU$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=BV$6,BV$6<$G13+$J13),IF(BV$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=BW$6,BW$6<$G13+$J13),IF(BW$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=BX$6,BX$6<$G13+$J13),IF(BX$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=BY$6,BY$6<$G13+$J13),IF(BY$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=BZ$6,BZ$6<$G13+$J13),IF(BZ$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=CA$6,CA$6<$G13+$J13),IF(CA$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=CB$6,CB$6<$G13+$J13),IF(CB$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=CC$6,CC$6<$G13+$J13),IF(CC$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=CD$6,CD$6<$G13+$J13),IF(CD$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.10155242766536356},{"$f":"IF(AND($G13<=CE$6,CE$6<$G13+$J13),IF(CE$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CF$6,CF$6<$G13+$J13),IF(CF$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CG$6,CG$6<$G13+$J13),IF(CG$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CH$6,CH$6<$G13+$J13),IF(CH$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CI$6,CI$6<$G13+$J13),IF(CI$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CJ$6,CJ$6<$G13+$J13),IF(CJ$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CK$6,CK$6<$G13+$J13),IF(CK$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CL$6,CL$6<$G13+$J13),IF(CL$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CM$6,CM$6<$G13+$J13),IF(CM$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CN$6,CN$6<$G13+$J13),IF(CN$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CO$6,CO$6<$G13+$J13),IF(CO$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CP$6,CP$6<$G13+$J13),IF(CP$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CQ$6,CQ$6<$G13+$J13),IF(CQ$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CR$6,CR$6<$G13+$J13),IF(CR$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CS$6,CS$6<$G13+$J13),IF(CS$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CT$6,CT$6<$G13+$J13),IF(CT$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CU$6,CU$6<$G13+$J13),IF(CU$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CV$6,CV$6<$G13+$J13),IF(CV$6<=($G13-1+$M13),$O13*$P13,$H13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=CW$6,CW$6<$G13+$J13),IF(CW$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=CX$6,CX$6<$G13+$J13),IF(CX$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=CY$6,CY$6<$G13+$J13),IF(CY$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=CZ$6,CZ$6<$G13+$J13),IF(CZ$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DA$6,DA$6<$G13+$J13),IF(DA$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DB$6,DB$6<$G13+$J13),IF(DB$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DC$6,DC$6<$G13+$J13),IF(DC$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DD$6,DD$6<$G13+$J13),IF(DD$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DE$6,DE$6<$G13+$J13),IF(DE$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DF$6,DF$6<$G13+$J13),IF(DF$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1078.3449726055326},{"$f":"IF(AND($G13<=DG$6,DG$6<$G13+$J13),IF(DG$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DH$6,DH$6<$G13+$J13),IF(DH$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DI$6,DI$6<$G13+$J13),IF(DI$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DJ$6,DJ$6<$G13+$J13),IF(DJ$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DK$6,DK$6<$G13+$J13),IF(DK$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DL$6,DL$6<$G13+$J13),IF(DL$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DM$6,DM$6<$G13+$J13),IF(DM$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DN$6,DN$6<$G13+$J13),IF(DN$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DO$6,DO$6<$G13+$J13),IF(DO$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DP$6,DP$6<$G13+$J13),IF(DP$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DQ$6,DQ$6<$G13+$J13),IF(DQ$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DR$6,DR$6<$G13+$J13),IF(DR$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DS$6,DS$6<$G13+$J13),IF(DS$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DT$6,DT$6<$G13+$J13),IF(DT$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DU$6,DU$6<$G13+$J13),IF(DU$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DV$6,DV$6<$G13+$J13),IF(DV$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DW$6,DW$6<$G13+$J13),IF(DW$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G13<=DX$6,DX$6<$G13+$J13),IF(DX$6<=($G13-1+$M13),$N13*$P13,$I13*$P13),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E13=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL10 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G14<=Q$6,Q$6<$G14+$J14),IF(Q$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=R$6,R$6<$G14+$J14),IF(R$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=S$6,S$6<$G14+$J14),IF(S$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=T$6,T$6<$G14+$J14),IF(T$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=U$6,U$6<$G14+$J14),IF(U$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=V$6,V$6<$G14+$J14),IF(V$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=W$6,W$6<$G14+$J14),IF(W$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=X$6,X$6<$G14+$J14),IF(X$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=Y$6,Y$6<$G14+$J14),IF(Y$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=Z$6,Z$6<$G14+$J14),IF(Z$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AA$6,AA$6<$G14+$J14),IF(AA$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AB$6,AB$6<$G14+$J14),IF(AB$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AC$6,AC$6<$G14+$J14),IF(AC$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AD$6,AD$6<$G14+$J14),IF(AD$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AE$6,AE$6<$G14+$J14),IF(AE$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AF$6,AF$6<$G14+$J14),IF(AF$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AG$6,AG$6<$G14+$J14),IF(AG$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AH$6,AH$6<$G14+$J14),IF(AH$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AI$6,AI$6<$G14+$J14),IF(AI$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AJ$6,AJ$6<$G14+$J14),IF(AJ$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AK$6,AK$6<$G14+$J14),IF(AK$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AL$6,AL$6<$G14+$J14),IF(AL$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AM$6,AM$6<$G14+$J14),IF(AM$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AN$6,AN$6<$G14+$J14),IF(AN$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AO$6,AO$6<$G14+$J14),IF(AO$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AP$6,AP$6<$G14+$J14),IF(AP$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AQ$6,AQ$6<$G14+$J14),IF(AQ$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AR$6,AR$6<$G14+$J14),IF(AR$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AS$6,AS$6<$G14+$J14),IF(AS$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AT$6,AT$6<$G14+$J14),IF(AT$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AU$6,AU$6<$G14+$J14),IF(AU$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AV$6,AV$6<$G14+$J14),IF(AV$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AW$6,AW$6<$G14+$J14),IF(AW$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AX$6,AX$6<$G14+$J14),IF(AX$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AY$6,AY$6<$G14+$J14),IF(AY$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=AZ$6,AZ$6<$G14+$J14),IF(AZ$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BA$6,BA$6<$G14+$J14),IF(BA$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BB$6,BB$6<$G14+$J14),IF(BB$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BC$6,BC$6<$G14+$J14),IF(BC$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BD$6,BD$6<$G14+$J14),IF(BD$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BE$6,BE$6<$G14+$J14),IF(BE$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BF$6,BF$6<$G14+$J14),IF(BF$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BG$6,BG$6<$G14+$J14),IF(BG$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BH$6,BH$6<$G14+$J14),IF(BH$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BI$6,BI$6<$G14+$J14),IF(BI$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BJ$6,BJ$6<$G14+$J14),IF(BJ$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BK$6,BK$6<$G14+$J14),IF(BK$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BL$6,BL$6<$G14+$J14),IF(BL$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BM$6,BM$6<$G14+$J14),IF(BM$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BN$6,BN$6<$G14+$J14),IF(BN$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BO$6,BO$6<$G14+$J14),IF(BO$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BP$6,BP$6<$G14+$J14),IF(BP$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BQ$6,BQ$6<$G14+$J14),IF(BQ$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BR$6,BR$6<$G14+$J14),IF(BR$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BS$6,BS$6<$G14+$J14),IF(BS$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BT$6,BT$6<$G14+$J14),IF(BT$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BU$6,BU$6<$G14+$J14),IF(BU$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BV$6,BV$6<$G14+$J14),IF(BV$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BW$6,BW$6<$G14+$J14),IF(BW$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BX$6,BX$6<$G14+$J14),IF(BX$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BY$6,BY$6<$G14+$J14),IF(BY$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=BZ$6,BZ$6<$G14+$J14),IF(BZ$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CA$6,CA$6<$G14+$J14),IF(CA$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CB$6,CB$6<$G14+$J14),IF(CB$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CC$6,CC$6<$G14+$J14),IF(CC$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CD$6,CD$6<$G14+$J14),IF(CD$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CE$6,CE$6<$G14+$J14),IF(CE$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CF$6,CF$6<$G14+$J14),IF(CF$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CG$6,CG$6<$G14+$J14),IF(CG$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CH$6,CH$6<$G14+$J14),IF(CH$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CI$6,CI$6<$G14+$J14),IF(CI$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CJ$6,CJ$6<$G14+$J14),IF(CJ$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CK$6,CK$6<$G14+$J14),IF(CK$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CL$6,CL$6<$G14+$J14),IF(CL$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CM$6,CM$6<$G14+$J14),IF(CM$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CN$6,CN$6<$G14+$J14),IF(CN$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CO$6,CO$6<$G14+$J14),IF(CO$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CP$6,CP$6<$G14+$J14),IF(CP$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CQ$6,CQ$6<$G14+$J14),IF(CQ$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CR$6,CR$6<$G14+$J14),IF(CR$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CS$6,CS$6<$G14+$J14),IF(CS$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CT$6,CT$6<$G14+$J14),IF(CT$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CU$6,CU$6<$G14+$J14),IF(CU$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CV$6,CV$6<$G14+$J14),IF(CV$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CW$6,CW$6<$G14+$J14),IF(CW$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CX$6,CX$6<$G14+$J14),IF(CX$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CY$6,CY$6<$G14+$J14),IF(CY$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=CZ$6,CZ$6<$G14+$J14),IF(CZ$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DA$6,DA$6<$G14+$J14),IF(DA$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DB$6,DB$6<$G14+$J14),IF(DB$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DC$6,DC$6<$G14+$J14),IF(DC$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DD$6,DD$6<$G14+$J14),IF(DD$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DE$6,DE$6<$G14+$J14),IF(DE$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DF$6,DF$6<$G14+$J14),IF(DF$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DG$6,DG$6<$G14+$J14),IF(DG$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DH$6,DH$6<$G14+$J14),IF(DH$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DI$6,DI$6<$G14+$J14),IF(DI$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DJ$6,DJ$6<$G14+$J14),IF(DJ$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DK$6,DK$6<$G14+$J14),IF(DK$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DL$6,DL$6<$G14+$J14),IF(DL$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DM$6,DM$6<$G14+$J14),IF(DM$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DN$6,DN$6<$G14+$J14),IF(DN$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DO$6,DO$6<$G14+$J14),IF(DO$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DP$6,DP$6<$G14+$J14),IF(DP$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DQ$6,DQ$6<$G14+$J14),IF(DQ$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DR$6,DR$6<$G14+$J14),IF(DR$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DS$6,DS$6<$G14+$J14),IF(DS$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DT$6,DT$6<$G14+$J14),IF(DT$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DU$6,DU$6<$G14+$J14),IF(DU$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DV$6,DV$6<$G14+$J14),IF(DV$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DW$6,DW$6<$G14+$J14),IF(DW$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G14<=DX$6,DX$6<$G14+$J14),IF(DX$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive LightinFluorescent BaselinePrescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A15,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5.3992789178418628E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":17.099068467463201},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":95.839687369208903},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A15,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.0262771594240841E-2},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":731},{"$f":"IF(AND($G15<=Q$6,Q$6<$G15+$J15),IF(Q$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.724428123135564},{"$f":"IF(AND($G15<=R$6,R$6<$G15+$J15),IF(R$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.724428123135564},{"$f":"IF(AND($G15<=S$6,S$6<$G15+$J15),IF(S$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=T$6,T$6<$G15+$J15),IF(T$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=U$6,U$6<$G15+$J15),IF(U$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=V$6,V$6<$G15+$J15),IF(V$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=W$6,W$6<$G15+$J15),IF(W$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=X$6,X$6<$G15+$J15),IF(X$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=Y$6,Y$6<$G15+$J15),IF(Y$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=Z$6,Z$6<$G15+$J15),IF(Z$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=AA$6,AA$6<$G15+$J15),IF(AA$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=AB$6,AB$6<$G15+$J15),IF(AB$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3406857563941919},{"$f":"IF(AND($G15<=AC$6,AC$6<$G15+$J15),IF(AC$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AD$6,AD$6<$G15+$J15),IF(AD$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AE$6,AE$6<$G15+$J15),IF(AE$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AF$6,AF$6<$G15+$J15),IF(AF$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AG$6,AG$6<$G15+$J15),IF(AG$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AH$6,AH$6<$G15+$J15),IF(AH$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AI$6,AI$6<$G15+$J15),IF(AI$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AJ$6,AJ$6<$G15+$J15),IF(AJ$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AK$6,AK$6<$G15+$J15),IF(AK$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AL$6,AL$6<$G15+$J15),IF(AL$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AM$6,AM$6<$G15+$J15),IF(AM$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AN$6,AN$6<$G15+$J15),IF(AN$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AO$6,AO$6<$G15+$J15),IF(AO$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AP$6,AP$6<$G15+$J15),IF(AP$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AQ$6,AQ$6<$G15+$J15),IF(AQ$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AR$6,AR$6<$G15+$J15),IF(AR$6<=($G15-1+$M15),$O15*$L15*$P15,$H15*$L15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=AS$6,AS$6<$G15+$J15),IF(AS$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":59595.342347136713},{"$f":"IF(AND($G15<=AT$6,AT$6<$G15+$J15),IF(AT$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":59595.342347136713},{"$f":"IF(AND($G15<=AU$6,AU$6<$G15+$J15),IF(AU$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=AV$6,AV$6<$G15+$J15),IF(AV$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=AW$6,AW$6<$G15+$J15),IF(AW$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=AX$6,AX$6<$G15+$J15),IF(AX$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=AY$6,AY$6<$G15+$J15),IF(AY$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=AZ$6,AZ$6<$G15+$J15),IF(AZ$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=BA$6,BA$6<$G15+$J15),IF(BA$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=BB$6,BB$6<$G15+$J15),IF(BB$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=BC$6,BC$6<$G15+$J15),IF(BC$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=BD$6,BD$6<$G15+$J15),IF(BD$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10632.597696296212},{"$f":"IF(AND($G15<=BE$6,BE$6<$G15+$J15),IF(BE$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BF$6,BF$6<$G15+$J15),IF(BF$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BG$6,BG$6<$G15+$J15),IF(BG$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BH$6,BH$6<$G15+$J15),IF(BH$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BI$6,BI$6<$G15+$J15),IF(BI$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BJ$6,BJ$6<$G15+$J15),IF(BJ$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BK$6,BK$6<$G15+$J15),IF(BK$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BL$6,BL$6<$G15+$J15),IF(BL$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BM$6,BM$6<$G15+$J15),IF(BM$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BN$6,BN$6<$G15+$J15),IF(BN$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BO$6,BO$6<$G15+$J15),IF(BO$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BP$6,BP$6<$G15+$J15),IF(BP$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BQ$6,BQ$6<$G15+$J15),IF(BQ$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BR$6,BR$6<$G15+$J15),IF(BR$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BS$6,BS$6<$G15+$J15),IF(BS$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BT$6,BT$6<$G15+$J15),IF(BT$6<=($G15-1+$M15),$N15*$K15*$P15,$I15*$K15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=BU$6,BU$6<$G15+$J15),IF(BU$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.710703146184411},{"$f":"IF(AND($G15<=BV$6,BV$6<$G15+$J15),IF(BV$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.710703146184411},{"$f":"IF(AND($G15<=BW$6,BW$6<$G15+$J15),IF(BW$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=BX$6,BX$6<$G15+$J15),IF(BX$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=BY$6,BY$6<$G15+$J15),IF(BY$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=BZ$6,BZ$6<$G15+$J15),IF(BZ$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CA$6,CA$6<$G15+$J15),IF(CA$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CB$6,CB$6<$G15+$J15),IF(CB$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CC$6,CC$6<$G15+$J15),IF(CC$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CD$6,CD$6<$G15+$J15),IF(CD$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CE$6,CE$6<$G15+$J15),IF(CE$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CF$6,CF$6<$G15+$J15),IF(CF$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.230303203582424},{"$f":"IF(AND($G15<=CG$6,CG$6<$G15+$J15),IF(CG$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CH$6,CH$6<$G15+$J15),IF(CH$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CI$6,CI$6<$G15+$J15),IF(CI$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CJ$6,CJ$6<$G15+$J15),IF(CJ$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CK$6,CK$6<$G15+$J15),IF(CK$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CL$6,CL$6<$G15+$J15),IF(CL$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CM$6,CM$6<$G15+$J15),IF(CM$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CN$6,CN$6<$G15+$J15),IF(CN$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CO$6,CO$6<$G15+$J15),IF(CO$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CP$6,CP$6<$G15+$J15),IF(CP$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CQ$6,CQ$6<$G15+$J15),IF(CQ$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CR$6,CR$6<$G15+$J15),IF(CR$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CS$6,CS$6<$G15+$J15),IF(CS$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CT$6,CT$6<$G15+$J15),IF(CT$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CU$6,CU$6<$G15+$J15),IF(CU$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CV$6,CV$6<$G15+$J15),IF(CV$6<=($G15-1+$M15),$O15*$P15,$H15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=CW$6,CW$6<$G15+$J15),IF(CW$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":75089.830082413406},{"$f":"IF(AND($G15<=CX$6,CX$6<$G15+$J15),IF(CX$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":75089.830082413406},{"$f":"IF(AND($G15<=CY$6,CY$6<$G15+$J15),IF(CY$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=CZ$6,CZ$6<$G15+$J15),IF(CZ$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DA$6,DA$6<$G15+$J15),IF(DA$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DB$6,DB$6<$G15+$J15),IF(DB$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DC$6,DC$6<$G15+$J15),IF(DC$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DD$6,DD$6<$G15+$J15),IF(DD$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DE$6,DE$6<$G15+$J15),IF(DE$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DF$6,DF$6<$G15+$J15),IF(DF$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DG$6,DG$6<$G15+$J15),IF(DG$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DH$6,DH$6<$G15+$J15),IF(DH$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13397.019345890247},{"$f":"IF(AND($G15<=DI$6,DI$6<$G15+$J15),IF(DI$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DJ$6,DJ$6<$G15+$J15),IF(DJ$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DK$6,DK$6<$G15+$J15),IF(DK$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DL$6,DL$6<$G15+$J15),IF(DL$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DM$6,DM$6<$G15+$J15),IF(DM$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DN$6,DN$6<$G15+$J15),IF(DN$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DO$6,DO$6<$G15+$J15),IF(DO$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DP$6,DP$6<$G15+$J15),IF(DP$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DQ$6,DQ$6<$G15+$J15),IF(DQ$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DR$6,DR$6<$G15+$J15),IF(DR$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DS$6,DS$6<$G15+$J15),IF(DS$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DT$6,DT$6<$G15+$J15),IF(DT$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DU$6,DU$6<$G15+$J15),IF(DU$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DV$6,DV$6<$G15+$J15),IF(DV$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DW$6,DW$6<$G15+$J15),IF(DW$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G15<=DX$6,DX$6<$G15+$J15),IF(DX$6<=($G15-1+$M15),$N15*$P15,$I15*$P15),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E15=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightine Lighting EUL12 LEDPrescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL12 LED Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A16,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.9466333657154247E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":280.63189316257473},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A16,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1061},{"$f":"IF(AND($G16<=Q$6,Q$6<$G16+$J16),IF(Q$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=R$6,R$6<$G16+$J16),IF(R$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=S$6,S$6<$G16+$J16),IF(S$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=T$6,T$6<$G16+$J16),IF(T$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=U$6,U$6<$G16+$J16),IF(U$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=V$6,V$6<$G16+$J16),IF(V$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=W$6,W$6<$G16+$J16),IF(W$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=X$6,X$6<$G16+$J16),IF(X$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=Y$6,Y$6<$G16+$J16),IF(Y$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=Z$6,Z$6<$G16+$J16),IF(Z$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=AA$6,AA$6<$G16+$J16),IF(AA$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=AB$6,AB$6<$G16+$J16),IF(AB$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.442524850117167},{"$f":"IF(AND($G16<=AC$6,AC$6<$G16+$J16),IF(AC$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AD$6,AD$6<$G16+$J16),IF(AD$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AE$6,AE$6<$G16+$J16),IF(AE$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AF$6,AF$6<$G16+$J16),IF(AF$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AG$6,AG$6<$G16+$J16),IF(AG$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AH$6,AH$6<$G16+$J16),IF(AH$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AI$6,AI$6<$G16+$J16),IF(AI$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AJ$6,AJ$6<$G16+$J16),IF(AJ$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AK$6,AK$6<$G16+$J16),IF(AK$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AL$6,AL$6<$G16+$J16),IF(AL$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AM$6,AM$6<$G16+$J16),IF(AM$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AN$6,AN$6<$G16+$J16),IF(AN$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AO$6,AO$6<$G16+$J16),IF(AO$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AP$6,AP$6<$G16+$J16),IF(AP$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AQ$6,AQ$6<$G16+$J16),IF(AQ$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AR$6,AR$6<$G16+$J16),IF(AR$6<=($G16-1+$M16),$O16*$L16*$P16,$H16*$L16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=AS$6,AS$6<$G16+$J16),IF(AS$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AT$6,AT$6<$G16+$J16),IF(AT$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AU$6,AU$6<$G16+$J16),IF(AU$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AV$6,AV$6<$G16+$J16),IF(AV$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AW$6,AW$6<$G16+$J16),IF(AW$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AX$6,AX$6<$G16+$J16),IF(AX$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AY$6,AY$6<$G16+$J16),IF(AY$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=AZ$6,AZ$6<$G16+$J16),IF(AZ$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=BA$6,BA$6<$G16+$J16),IF(BA$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=BB$6,BB$6<$G16+$J16),IF(BB$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=BC$6,BC$6<$G16+$J16),IF(BC$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=BD$6,BD$6<$G16+$J16),IF(BD$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":253280.62171699698},{"$f":"IF(AND($G16<=BE$6,BE$6<$G16+$J16),IF(BE$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BF$6,BF$6<$G16+$J16),IF(BF$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BG$6,BG$6<$G16+$J16),IF(BG$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BH$6,BH$6<$G16+$J16),IF(BH$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BI$6,BI$6<$G16+$J16),IF(BI$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BJ$6,BJ$6<$G16+$J16),IF(BJ$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BK$6,BK$6<$G16+$J16),IF(BK$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BL$6,BL$6<$G16+$J16),IF(BL$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BM$6,BM$6<$G16+$J16),IF(BM$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BN$6,BN$6<$G16+$J16),IF(BN$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BO$6,BO$6<$G16+$J16),IF(BO$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BP$6,BP$6<$G16+$J16),IF(BP$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BQ$6,BQ$6<$G16+$J16),IF(BQ$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BR$6,BR$6<$G16+$J16),IF(BR$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BS$6,BS$6<$G16+$J16),IF(BS$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BT$6,BT$6<$G16+$J16),IF(BT$6<=($G16-1+$M16),$N16*$K16*$P16,$I16*$K16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=BU$6,BU$6<$G16+$J16),IF(BU$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=BV$6,BV$6<$G16+$J16),IF(BV$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=BW$6,BW$6<$G16+$J16),IF(BW$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=BX$6,BX$6<$G16+$J16),IF(BX$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=BY$6,BY$6<$G16+$J16),IF(BY$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=BZ$6,BZ$6<$G16+$J16),IF(BZ$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CA$6,CA$6<$G16+$J16),IF(CA$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CB$6,CB$6<$G16+$J16),IF(CB$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CC$6,CC$6<$G16+$J16),IF(CC$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CD$6,CD$6<$G16+$J16),IF(CD$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CE$6,CE$6<$G16+$J16),IF(CE$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CF$6,CF$6<$G16+$J16),IF(CF$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":44.880793151383344},{"$f":"IF(AND($G16<=CG$6,CG$6<$G16+$J16),IF(CG$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CH$6,CH$6<$G16+$J16),IF(CH$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CI$6,CI$6<$G16+$J16),IF(CI$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CJ$6,CJ$6<$G16+$J16),IF(CJ$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CK$6,CK$6<$G16+$J16),IF(CK$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CL$6,CL$6<$G16+$J16),IF(CL$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CM$6,CM$6<$G16+$J16),IF(CM$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CN$6,CN$6<$G16+$J16),IF(CN$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CO$6,CO$6<$G16+$J16),IF(CO$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CP$6,CP$6<$G16+$J16),IF(CP$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CQ$6,CQ$6<$G16+$J16),IF(CQ$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CR$6,CR$6<$G16+$J16),IF(CR$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CS$6,CS$6<$G16+$J16),IF(CS$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CT$6,CT$6<$G16+$J16),IF(CT$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CU$6,CU$6<$G16+$J16),IF(CU$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CV$6,CV$6<$G16+$J16),IF(CV$6<=($G16-1+$M16),$O16*$P16,$H16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=CW$6,CW$6<$G16+$J16),IF(CW$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=CX$6,CX$6<$G16+$J16),IF(CX$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=CY$6,CY$6<$G16+$J16),IF(CY$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=CZ$6,CZ$6<$G16+$J16),IF(CZ$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DA$6,DA$6<$G16+$J16),IF(DA$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DB$6,DB$6<$G16+$J16),IF(DB$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DC$6,DC$6<$G16+$J16),IF(DC$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DD$6,DD$6<$G16+$J16),IF(DD$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DE$6,DE$6<$G16+$J16),IF(DE$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DF$6,DF$6<$G16+$J16),IF(DF$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DG$6,DG$6<$G16+$J16),IF(DG$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DH$6,DH$6<$G16+$J16),IF(DH$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":319132.30294264929},{"$f":"IF(AND($G16<=DI$6,DI$6<$G16+$J16),IF(DI$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DJ$6,DJ$6<$G16+$J16),IF(DJ$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DK$6,DK$6<$G16+$J16),IF(DK$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DL$6,DL$6<$G16+$J16),IF(DL$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DM$6,DM$6<$G16+$J16),IF(DM$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DN$6,DN$6<$G16+$J16),IF(DN$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DO$6,DO$6<$G16+$J16),IF(DO$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DP$6,DP$6<$G16+$J16),IF(DP$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DQ$6,DQ$6<$G16+$J16),IF(DQ$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DR$6,DR$6<$G16+$J16),IF(DR$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DS$6,DS$6<$G16+$J16),IF(DS$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DT$6,DT$6<$G16+$J16),IF(DT$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DU$6,DU$6<$G16+$J16),IF(DU$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DV$6,DV$6<$G16+$J16),IF(DV$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DW$6,DW$6<$G16+$J16),IF(DW$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G16<=DX$6,DX$6<$G16+$J16),IF(DX$6<=($G16-1+$M16),$N16*$P16,$I16*$P16),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E16=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive LightinMetalHalide BaselinePrescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A17,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.1710142034784263},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1002.5007119745987},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A17,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":220},{"$f":"IF(AND($G17<=Q$6,Q$6<$G17+$J17),IF(Q$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=R$6,R$6<$G17+$J17),IF(R$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=S$6,S$6<$G17+$J17),IF(S$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=T$6,T$6<$G17+$J17),IF(T$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=U$6,U$6<$G17+$J17),IF(U$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=V$6,V$6<$G17+$J17),IF(V$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=W$6,W$6<$G17+$J17),IF(W$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=X$6,X$6<$G17+$J17),IF(X$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=Y$6,Y$6<$G17+$J17),IF(Y$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=Z$6,Z$6<$G17+$J17),IF(Z$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=AA$6,AA$6<$G17+$J17),IF(AA$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=AB$6,AB$6<$G17+$J17),IF(AB$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":31.844713663429836},{"$f":"IF(AND($G17<=AC$6,AC$6<$G17+$J17),IF(AC$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AD$6,AD$6<$G17+$J17),IF(AD$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AE$6,AE$6<$G17+$J17),IF(AE$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AF$6,AF$6<$G17+$J17),IF(AF$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AG$6,AG$6<$G17+$J17),IF(AG$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AH$6,AH$6<$G17+$J17),IF(AH$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AI$6,AI$6<$G17+$J17),IF(AI$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AJ$6,AJ$6<$G17+$J17),IF(AJ$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AK$6,AK$6<$G17+$J17),IF(AK$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AL$6,AL$6<$G17+$J17),IF(AL$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AM$6,AM$6<$G17+$J17),IF(AM$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AN$6,AN$6<$G17+$J17),IF(AN$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AO$6,AO$6<$G17+$J17),IF(AO$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AP$6,AP$6<$G17+$J17),IF(AP$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AQ$6,AQ$6<$G17+$J17),IF(AQ$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AR$6,AR$6<$G17+$J17),IF(AR$6<=($G17-1+$M17),$O17*$L17*$P17,$H17*$L17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=AS$6,AS$6<$G17+$J17),IF(AS$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AT$6,AT$6<$G17+$J17),IF(AT$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AU$6,AU$6<$G17+$J17),IF(AU$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AV$6,AV$6<$G17+$J17),IF(AV$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AW$6,AW$6<$G17+$J17),IF(AW$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AX$6,AX$6<$G17+$J17),IF(AX$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AY$6,AY$6<$G17+$J17),IF(AY$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=AZ$6,AZ$6<$G17+$J17),IF(AZ$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=BA$6,BA$6<$G17+$J17),IF(BA$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=BB$6,BB$6<$G17+$J17),IF(BB$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=BC$6,BC$6<$G17+$J17),IF(BC$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=BD$6,BD$6<$G17+$J17),IF(BD$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":187610.40637342029},{"$f":"IF(AND($G17<=BE$6,BE$6<$G17+$J17),IF(BE$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BF$6,BF$6<$G17+$J17),IF(BF$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BG$6,BG$6<$G17+$J17),IF(BG$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BH$6,BH$6<$G17+$J17),IF(BH$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BI$6,BI$6<$G17+$J17),IF(BI$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BJ$6,BJ$6<$G17+$J17),IF(BJ$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BK$6,BK$6<$G17+$J17),IF(BK$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BL$6,BL$6<$G17+$J17),IF(BL$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BM$6,BM$6<$G17+$J17),IF(BM$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BN$6,BN$6<$G17+$J17),IF(BN$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BO$6,BO$6<$G17+$J17),IF(BO$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BP$6,BP$6<$G17+$J17),IF(BP$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BQ$6,BQ$6<$G17+$J17),IF(BQ$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BR$6,BR$6<$G17+$J17),IF(BR$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BS$6,BS$6<$G17+$J17),IF(BS$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BT$6,BT$6<$G17+$J17),IF(BT$6<=($G17-1+$M17),$N17*$K17*$P17,$I17*$K17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=BU$6,BU$6<$G17+$J17),IF(BU$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=BV$6,BV$6<$G17+$J17),IF(BV$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=BW$6,BW$6<$G17+$J17),IF(BW$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=BX$6,BX$6<$G17+$J17),IF(BX$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=BY$6,BY$6<$G17+$J17),IF(BY$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=BZ$6,BZ$6<$G17+$J17),IF(BZ$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CA$6,CA$6<$G17+$J17),IF(CA$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CB$6,CB$6<$G17+$J17),IF(CB$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CC$6,CC$6<$G17+$J17),IF(CC$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CD$6,CD$6<$G17+$J17),IF(CD$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CE$6,CE$6<$G17+$J17),IF(CE$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CF$6,CF$6<$G17+$J17),IF(CF$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40.324892567260221},{"$f":"IF(AND($G17<=CG$6,CG$6<$G17+$J17),IF(CG$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CH$6,CH$6<$G17+$J17),IF(CH$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CI$6,CI$6<$G17+$J17),IF(CI$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CJ$6,CJ$6<$G17+$J17),IF(CJ$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CK$6,CK$6<$G17+$J17),IF(CK$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CL$6,CL$6<$G17+$J17),IF(CL$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CM$6,CM$6<$G17+$J17),IF(CM$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CN$6,CN$6<$G17+$J17),IF(CN$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CO$6,CO$6<$G17+$J17),IF(CO$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CP$6,CP$6<$G17+$J17),IF(CP$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CQ$6,CQ$6<$G17+$J17),IF(CQ$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CR$6,CR$6<$G17+$J17),IF(CR$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CS$6,CS$6<$G17+$J17),IF(CS$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CT$6,CT$6<$G17+$J17),IF(CT$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CU$6,CU$6<$G17+$J17),IF(CU$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CV$6,CV$6<$G17+$J17),IF(CV$6<=($G17-1+$M17),$O17*$P17,$H17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=CW$6,CW$6<$G17+$J17),IF(CW$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=CX$6,CX$6<$G17+$J17),IF(CX$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=CY$6,CY$6<$G17+$J17),IF(CY$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=CZ$6,CZ$6<$G17+$J17),IF(CZ$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DA$6,DA$6<$G17+$J17),IF(DA$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DB$6,DB$6<$G17+$J17),IF(DB$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DC$6,DC$6<$G17+$J17),IF(DC$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DD$6,DD$6<$G17+$J17),IF(DD$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DE$6,DE$6<$G17+$J17),IF(DE$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DF$6,DF$6<$G17+$J17),IF(DF$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DG$6,DG$6<$G17+$J17),IF(DG$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DH$6,DH$6<$G17+$J17),IF(DH$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236388.16359529659},{"$f":"IF(AND($G17<=DI$6,DI$6<$G17+$J17),IF(DI$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DJ$6,DJ$6<$G17+$J17),IF(DJ$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DK$6,DK$6<$G17+$J17),IF(DK$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DL$6,DL$6<$G17+$J17),IF(DL$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DM$6,DM$6<$G17+$J17),IF(DM$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DN$6,DN$6<$G17+$J17),IF(DN$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DO$6,DO$6<$G17+$J17),IF(DO$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DP$6,DP$6<$G17+$J17),IF(DP$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DQ$6,DQ$6<$G17+$J17),IF(DQ$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DR$6,DR$6<$G17+$J17),IF(DR$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DS$6,DS$6<$G17+$J17),IF(DS$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DT$6,DT$6<$G17+$J17),IF(DT$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DU$6,DU$6<$G17+$J17),IF(DU$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DV$6,DV$6<$G17+$J17),IF(DV$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DW$6,DW$6<$G17+$J17),IF(DW$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G17<=DX$6,DX$6<$G17+$J17),IF(DX$6<=($G17-1+$M17),$N17*$P17,$I17*$P17),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E17=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL13 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A18,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A18,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G18<=Q$6,Q$6<$G18+$J18),IF(Q$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=R$6,R$6<$G18+$J18),IF(R$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=S$6,S$6<$G18+$J18),IF(S$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=T$6,T$6<$G18+$J18),IF(T$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=U$6,U$6<$G18+$J18),IF(U$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=V$6,V$6<$G18+$J18),IF(V$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=W$6,W$6<$G18+$J18),IF(W$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=X$6,X$6<$G18+$J18),IF(X$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=Y$6,Y$6<$G18+$J18),IF(Y$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=Z$6,Z$6<$G18+$J18),IF(Z$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AA$6,AA$6<$G18+$J18),IF(AA$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AB$6,AB$6<$G18+$J18),IF(AB$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AC$6,AC$6<$G18+$J18),IF(AC$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AD$6,AD$6<$G18+$J18),IF(AD$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AE$6,AE$6<$G18+$J18),IF(AE$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AF$6,AF$6<$G18+$J18),IF(AF$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AG$6,AG$6<$G18+$J18),IF(AG$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AH$6,AH$6<$G18+$J18),IF(AH$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AI$6,AI$6<$G18+$J18),IF(AI$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AJ$6,AJ$6<$G18+$J18),IF(AJ$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AK$6,AK$6<$G18+$J18),IF(AK$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AL$6,AL$6<$G18+$J18),IF(AL$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AM$6,AM$6<$G18+$J18),IF(AM$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AN$6,AN$6<$G18+$J18),IF(AN$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AO$6,AO$6<$G18+$J18),IF(AO$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AP$6,AP$6<$G18+$J18),IF(AP$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AQ$6,AQ$6<$G18+$J18),IF(AQ$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AR$6,AR$6<$G18+$J18),IF(AR$6<=($G18-1+$M18),$O18*$L18*$P18,$H18*$L18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AS$6,AS$6<$G18+$J18),IF(AS$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AT$6,AT$6<$G18+$J18),IF(AT$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AU$6,AU$6<$G18+$J18),IF(AU$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AV$6,AV$6<$G18+$J18),IF(AV$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AW$6,AW$6<$G18+$J18),IF(AW$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AX$6,AX$6<$G18+$J18),IF(AX$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AY$6,AY$6<$G18+$J18),IF(AY$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=AZ$6,AZ$6<$G18+$J18),IF(AZ$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BA$6,BA$6<$G18+$J18),IF(BA$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BB$6,BB$6<$G18+$J18),IF(BB$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BC$6,BC$6<$G18+$J18),IF(BC$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BD$6,BD$6<$G18+$J18),IF(BD$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BE$6,BE$6<$G18+$J18),IF(BE$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BF$6,BF$6<$G18+$J18),IF(BF$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BG$6,BG$6<$G18+$J18),IF(BG$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BH$6,BH$6<$G18+$J18),IF(BH$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BI$6,BI$6<$G18+$J18),IF(BI$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BJ$6,BJ$6<$G18+$J18),IF(BJ$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BK$6,BK$6<$G18+$J18),IF(BK$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BL$6,BL$6<$G18+$J18),IF(BL$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BM$6,BM$6<$G18+$J18),IF(BM$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BN$6,BN$6<$G18+$J18),IF(BN$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BO$6,BO$6<$G18+$J18),IF(BO$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BP$6,BP$6<$G18+$J18),IF(BP$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BQ$6,BQ$6<$G18+$J18),IF(BQ$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BR$6,BR$6<$G18+$J18),IF(BR$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BS$6,BS$6<$G18+$J18),IF(BS$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BT$6,BT$6<$G18+$J18),IF(BT$6<=($G18-1+$M18),$N18*$K18*$P18,$I18*$K18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BU$6,BU$6<$G18+$J18),IF(BU$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BV$6,BV$6<$G18+$J18),IF(BV$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BW$6,BW$6<$G18+$J18),IF(BW$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BX$6,BX$6<$G18+$J18),IF(BX$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BY$6,BY$6<$G18+$J18),IF(BY$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=BZ$6,BZ$6<$G18+$J18),IF(BZ$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CA$6,CA$6<$G18+$J18),IF(CA$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CB$6,CB$6<$G18+$J18),IF(CB$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CC$6,CC$6<$G18+$J18),IF(CC$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CD$6,CD$6<$G18+$J18),IF(CD$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CE$6,CE$6<$G18+$J18),IF(CE$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CF$6,CF$6<$G18+$J18),IF(CF$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CG$6,CG$6<$G18+$J18),IF(CG$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CH$6,CH$6<$G18+$J18),IF(CH$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CI$6,CI$6<$G18+$J18),IF(CI$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CJ$6,CJ$6<$G18+$J18),IF(CJ$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CK$6,CK$6<$G18+$J18),IF(CK$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CL$6,CL$6<$G18+$J18),IF(CL$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CM$6,CM$6<$G18+$J18),IF(CM$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CN$6,CN$6<$G18+$J18),IF(CN$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CO$6,CO$6<$G18+$J18),IF(CO$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CP$6,CP$6<$G18+$J18),IF(CP$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CQ$6,CQ$6<$G18+$J18),IF(CQ$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CR$6,CR$6<$G18+$J18),IF(CR$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CS$6,CS$6<$G18+$J18),IF(CS$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CT$6,CT$6<$G18+$J18),IF(CT$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CU$6,CU$6<$G18+$J18),IF(CU$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CV$6,CV$6<$G18+$J18),IF(CV$6<=($G18-1+$M18),$O18*$P18,$H18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CW$6,CW$6<$G18+$J18),IF(CW$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CX$6,CX$6<$G18+$J18),IF(CX$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CY$6,CY$6<$G18+$J18),IF(CY$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=CZ$6,CZ$6<$G18+$J18),IF(CZ$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DA$6,DA$6<$G18+$J18),IF(DA$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DB$6,DB$6<$G18+$J18),IF(DB$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DC$6,DC$6<$G18+$J18),IF(DC$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DD$6,DD$6<$G18+$J18),IF(DD$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DE$6,DE$6<$G18+$J18),IF(DE$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DF$6,DF$6<$G18+$J18),IF(DF$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DG$6,DG$6<$G18+$J18),IF(DG$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DH$6,DH$6<$G18+$J18),IF(DH$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DI$6,DI$6<$G18+$J18),IF(DI$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DJ$6,DJ$6<$G18+$J18),IF(DJ$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DK$6,DK$6<$G18+$J18),IF(DK$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DL$6,DL$6<$G18+$J18),IF(DL$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DM$6,DM$6<$G18+$J18),IF(DM$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DN$6,DN$6<$G18+$J18),IF(DN$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DO$6,DO$6<$G18+$J18),IF(DO$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DP$6,DP$6<$G18+$J18),IF(DP$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DQ$6,DQ$6<$G18+$J18),IF(DQ$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DR$6,DR$6<$G18+$J18),IF(DR$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DS$6,DS$6<$G18+$J18),IF(DS$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DT$6,DT$6<$G18+$J18),IF(DT$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DU$6,DU$6<$G18+$J18),IF(DU$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DV$6,DV$6<$G18+$J18),IF(DV$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DW$6,DW$6<$G18+$J18),IF(DW$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G18<=DX$6,DX$6<$G18+$J18),IF(DX$6<=($G18-1+$M18),$N18*$P18,$I18*$P18),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E18=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL20Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL20 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A19,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.9856334585790375E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":125.93624906002323},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A19,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":821},{"$f":"IF(AND($G19<=Q$6,Q$6<$G19+$J19),IF(Q$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=R$6,R$6<$G19+$J19),IF(R$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=S$6,S$6<$G19+$J19),IF(S$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=T$6,T$6<$G19+$J19),IF(T$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=U$6,U$6<$G19+$J19),IF(U$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=V$6,V$6<$G19+$J19),IF(V$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=W$6,W$6<$G19+$J19),IF(W$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=X$6,X$6<$G19+$J19),IF(X$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=Y$6,Y$6<$G19+$J19),IF(Y$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=Z$6,Z$6<$G19+$J19),IF(Z$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AA$6,AA$6<$G19+$J19),IF(AA$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AB$6,AB$6<$G19+$J19),IF(AB$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AC$6,AC$6<$G19+$J19),IF(AC$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AD$6,AD$6<$G19+$J19),IF(AD$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AE$6,AE$6<$G19+$J19),IF(AE$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AF$6,AF$6<$G19+$J19),IF(AF$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AG$6,AG$6<$G19+$J19),IF(AG$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AH$6,AH$6<$G19+$J19),IF(AH$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AI$6,AI$6<$G19+$J19),IF(AI$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AJ$6,AJ$6<$G19+$J19),IF(AJ$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.696379324206202},{"$f":"IF(AND($G19<=AK$6,AK$6<$G19+$J19),IF(AK$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AL$6,AL$6<$G19+$J19),IF(AL$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AM$6,AM$6<$G19+$J19),IF(AM$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AN$6,AN$6<$G19+$J19),IF(AN$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AO$6,AO$6<$G19+$J19),IF(AO$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AP$6,AP$6<$G19+$J19),IF(AP$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AQ$6,AQ$6<$G19+$J19),IF(AQ$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AR$6,AR$6<$G19+$J19),IF(AR$6<=($G19-1+$M19),$O19*$L19*$P19,$H19*$L19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=AS$6,AS$6<$G19+$J19),IF(AS$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AT$6,AT$6<$G19+$J19),IF(AT$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AU$6,AU$6<$G19+$J19),IF(AU$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AV$6,AV$6<$G19+$J19),IF(AV$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AW$6,AW$6<$G19+$J19),IF(AW$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AX$6,AX$6<$G19+$J19),IF(AX$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AY$6,AY$6<$G19+$J19),IF(AY$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=AZ$6,AZ$6<$G19+$J19),IF(AZ$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BA$6,BA$6<$G19+$J19),IF(BA$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BB$6,BB$6<$G19+$J19),IF(BB$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BC$6,BC$6<$G19+$J19),IF(BC$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BD$6,BD$6<$G19+$J19),IF(BD$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BE$6,BE$6<$G19+$J19),IF(BE$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BF$6,BF$6<$G19+$J19),IF(BF$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BG$6,BG$6<$G19+$J19),IF(BG$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BH$6,BH$6<$G19+$J19),IF(BH$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BI$6,BI$6<$G19+$J19),IF(BI$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BJ$6,BJ$6<$G19+$J19),IF(BJ$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BK$6,BK$6<$G19+$J19),IF(BK$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BL$6,BL$6<$G19+$J19),IF(BL$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":87951.543334967733},{"$f":"IF(AND($G19<=BM$6,BM$6<$G19+$J19),IF(BM$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BN$6,BN$6<$G19+$J19),IF(BN$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BO$6,BO$6<$G19+$J19),IF(BO$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BP$6,BP$6<$G19+$J19),IF(BP$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BQ$6,BQ$6<$G19+$J19),IF(BQ$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BR$6,BR$6<$G19+$J19),IF(BR$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BS$6,BS$6<$G19+$J19),IF(BS$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BT$6,BT$6<$G19+$J19),IF(BT$6<=($G19-1+$M19),$N19*$K19*$P19,$I19*$K19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=BU$6,BU$6<$G19+$J19),IF(BU$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=BV$6,BV$6<$G19+$J19),IF(BV$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=BW$6,BW$6<$G19+$J19),IF(BW$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=BX$6,BX$6<$G19+$J19),IF(BX$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=BY$6,BY$6<$G19+$J19),IF(BY$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=BZ$6,BZ$6<$G19+$J19),IF(BZ$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CA$6,CA$6<$G19+$J19),IF(CA$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CB$6,CB$6<$G19+$J19),IF(CB$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CC$6,CC$6<$G19+$J19),IF(CC$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CD$6,CD$6<$G19+$J19),IF(CD$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CE$6,CE$6<$G19+$J19),IF(CE$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CF$6,CF$6<$G19+$J19),IF(CF$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CG$6,CG$6<$G19+$J19),IF(CG$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CH$6,CH$6<$G19+$J19),IF(CH$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CI$6,CI$6<$G19+$J19),IF(CI$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CJ$6,CJ$6<$G19+$J19),IF(CJ$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CK$6,CK$6<$G19+$J19),IF(CK$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CL$6,CL$6<$G19+$J19),IF(CL$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CM$6,CM$6<$G19+$J19),IF(CM$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CN$6,CN$6<$G19+$J19),IF(CN$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.071865696606537},{"$f":"IF(AND($G19<=CO$6,CO$6<$G19+$J19),IF(CO$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CP$6,CP$6<$G19+$J19),IF(CP$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CQ$6,CQ$6<$G19+$J19),IF(CQ$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CR$6,CR$6<$G19+$J19),IF(CR$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CS$6,CS$6<$G19+$J19),IF(CS$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CT$6,CT$6<$G19+$J19),IF(CT$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CU$6,CU$6<$G19+$J19),IF(CU$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CV$6,CV$6<$G19+$J19),IF(CV$6<=($G19-1+$M19),$O19*$P19,$H19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=CW$6,CW$6<$G19+$J19),IF(CW$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=CX$6,CX$6<$G19+$J19),IF(CX$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=CY$6,CY$6<$G19+$J19),IF(CY$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=CZ$6,CZ$6<$G19+$J19),IF(CZ$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DA$6,DA$6<$G19+$J19),IF(DA$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DB$6,DB$6<$G19+$J19),IF(DB$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DC$6,DC$6<$G19+$J19),IF(DC$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DD$6,DD$6<$G19+$J19),IF(DD$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DE$6,DE$6<$G19+$J19),IF(DE$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DF$6,DF$6<$G19+$J19),IF(DF$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DG$6,DG$6<$G19+$J19),IF(DG$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DH$6,DH$6<$G19+$J19),IF(DH$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DI$6,DI$6<$G19+$J19),IF(DI$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DJ$6,DJ$6<$G19+$J19),IF(DJ$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DK$6,DK$6<$G19+$J19),IF(DK$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DL$6,DL$6<$G19+$J19),IF(DL$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DM$6,DM$6<$G19+$J19),IF(DM$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DN$6,DN$6<$G19+$J19),IF(DN$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DO$6,DO$6<$G19+$J19),IF(DO$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DP$6,DP$6<$G19+$J19),IF(DP$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110818.49997671926},{"$f":"IF(AND($G19<=DQ$6,DQ$6<$G19+$J19),IF(DQ$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DR$6,DR$6<$G19+$J19),IF(DR$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DS$6,DS$6<$G19+$J19),IF(DS$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DT$6,DT$6<$G19+$J19),IF(DT$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DU$6,DU$6<$G19+$J19),IF(DU$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DV$6,DV$6<$G19+$J19),IF(DV$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DW$6,DW$6<$G19+$J19),IF(DW$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G19<=DX$6,DX$6<$G19+$J19),IF(DX$6<=($G19-1+$M19),$N19*$P19,$I19*$P19),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E19=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL3Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL3 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A20,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5.1449875477230657E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":163.70053099988687},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A20,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":205},{"$f":"IF(AND($G20<=Q$6,Q$6<$G20+$J20),IF(Q$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9273112049282553},{"$f":"IF(AND($G20<=R$6,R$6<$G20+$J20),IF(R$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9273112049282553},{"$f":"IF(AND($G20<=S$6,S$6<$G20+$J20),IF(S$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9273112049282553},{"$f":"IF(AND($G20<=T$6,T$6<$G20+$J20),IF(T$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=U$6,U$6<$G20+$J20),IF(U$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=V$6,V$6<$G20+$J20),IF(V$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=W$6,W$6<$G20+$J20),IF(W$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=X$6,X$6<$G20+$J20),IF(X$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=Y$6,Y$6<$G20+$J20),IF(Y$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=Z$6,Z$6<$G20+$J20),IF(Z$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AA$6,AA$6<$G20+$J20),IF(AA$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AB$6,AB$6<$G20+$J20),IF(AB$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AC$6,AC$6<$G20+$J20),IF(AC$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AD$6,AD$6<$G20+$J20),IF(AD$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AE$6,AE$6<$G20+$J20),IF(AE$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AF$6,AF$6<$G20+$J20),IF(AF$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AG$6,AG$6<$G20+$J20),IF(AG$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AH$6,AH$6<$G20+$J20),IF(AH$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AI$6,AI$6<$G20+$J20),IF(AI$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AJ$6,AJ$6<$G20+$J20),IF(AJ$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AK$6,AK$6<$G20+$J20),IF(AK$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AL$6,AL$6<$G20+$J20),IF(AL$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AM$6,AM$6<$G20+$J20),IF(AM$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AN$6,AN$6<$G20+$J20),IF(AN$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AO$6,AO$6<$G20+$J20),IF(AO$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AP$6,AP$6<$G20+$J20),IF(AP$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AQ$6,AQ$6<$G20+$J20),IF(AQ$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AR$6,AR$6<$G20+$J20),IF(AR$6<=($G20-1+$M20),$O20*$L20*$P20,$H20*$L20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AS$6,AS$6<$G20+$J20),IF(AS$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":28546.541705908377},{"$f":"IF(AND($G20<=AT$6,AT$6<$G20+$J20),IF(AT$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":28546.541705908377},{"$f":"IF(AND($G20<=AU$6,AU$6<$G20+$J20),IF(AU$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":28546.541705908377},{"$f":"IF(AND($G20<=AV$6,AV$6<$G20+$J20),IF(AV$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AW$6,AW$6<$G20+$J20),IF(AW$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AX$6,AX$6<$G20+$J20),IF(AX$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AY$6,AY$6<$G20+$J20),IF(AY$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=AZ$6,AZ$6<$G20+$J20),IF(AZ$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BA$6,BA$6<$G20+$J20),IF(BA$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BB$6,BB$6<$G20+$J20),IF(BB$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BC$6,BC$6<$G20+$J20),IF(BC$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BD$6,BD$6<$G20+$J20),IF(BD$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BE$6,BE$6<$G20+$J20),IF(BE$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BF$6,BF$6<$G20+$J20),IF(BF$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BG$6,BG$6<$G20+$J20),IF(BG$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BH$6,BH$6<$G20+$J20),IF(BH$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BI$6,BI$6<$G20+$J20),IF(BI$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BJ$6,BJ$6<$G20+$J20),IF(BJ$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BK$6,BK$6<$G20+$J20),IF(BK$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BL$6,BL$6<$G20+$J20),IF(BL$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BM$6,BM$6<$G20+$J20),IF(BM$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BN$6,BN$6<$G20+$J20),IF(BN$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BO$6,BO$6<$G20+$J20),IF(BO$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BP$6,BP$6<$G20+$J20),IF(BP$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BQ$6,BQ$6<$G20+$J20),IF(BQ$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BR$6,BR$6<$G20+$J20),IF(BR$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BS$6,BS$6<$G20+$J20),IF(BS$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BT$6,BT$6<$G20+$J20),IF(BT$6<=($G20-1+$M20),$N20*$K20*$P20,$I20*$K20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BU$6,BU$6<$G20+$J20),IF(BU$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.304635019112846},{"$f":"IF(AND($G20<=BV$6,BV$6<$G20+$J20),IF(BV$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.304635019112846},{"$f":"IF(AND($G20<=BW$6,BW$6<$G20+$J20),IF(BW$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.304635019112846},{"$f":"IF(AND($G20<=BX$6,BX$6<$G20+$J20),IF(BX$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BY$6,BY$6<$G20+$J20),IF(BY$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=BZ$6,BZ$6<$G20+$J20),IF(BZ$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CA$6,CA$6<$G20+$J20),IF(CA$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CB$6,CB$6<$G20+$J20),IF(CB$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CC$6,CC$6<$G20+$J20),IF(CC$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CD$6,CD$6<$G20+$J20),IF(CD$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CE$6,CE$6<$G20+$J20),IF(CE$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CF$6,CF$6<$G20+$J20),IF(CF$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CG$6,CG$6<$G20+$J20),IF(CG$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CH$6,CH$6<$G20+$J20),IF(CH$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CI$6,CI$6<$G20+$J20),IF(CI$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CJ$6,CJ$6<$G20+$J20),IF(CJ$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CK$6,CK$6<$G20+$J20),IF(CK$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CL$6,CL$6<$G20+$J20),IF(CL$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CM$6,CM$6<$G20+$J20),IF(CM$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CN$6,CN$6<$G20+$J20),IF(CN$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CO$6,CO$6<$G20+$J20),IF(CO$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CP$6,CP$6<$G20+$J20),IF(CP$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CQ$6,CQ$6<$G20+$J20),IF(CQ$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CR$6,CR$6<$G20+$J20),IF(CR$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CS$6,CS$6<$G20+$J20),IF(CS$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CT$6,CT$6<$G20+$J20),IF(CT$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CU$6,CU$6<$G20+$J20),IF(CU$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CV$6,CV$6<$G20+$J20),IF(CV$6<=($G20-1+$M20),$O20*$P20,$H20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=CW$6,CW$6<$G20+$J20),IF(CW$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35968.498236845458},{"$f":"IF(AND($G20<=CX$6,CX$6<$G20+$J20),IF(CX$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35968.498236845458},{"$f":"IF(AND($G20<=CY$6,CY$6<$G20+$J20),IF(CY$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35968.498236845458},{"$f":"IF(AND($G20<=CZ$6,CZ$6<$G20+$J20),IF(CZ$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DA$6,DA$6<$G20+$J20),IF(DA$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DB$6,DB$6<$G20+$J20),IF(DB$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DC$6,DC$6<$G20+$J20),IF(DC$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DD$6,DD$6<$G20+$J20),IF(DD$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DE$6,DE$6<$G20+$J20),IF(DE$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DF$6,DF$6<$G20+$J20),IF(DF$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DG$6,DG$6<$G20+$J20),IF(DG$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DH$6,DH$6<$G20+$J20),IF(DH$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DI$6,DI$6<$G20+$J20),IF(DI$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DJ$6,DJ$6<$G20+$J20),IF(DJ$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DK$6,DK$6<$G20+$J20),IF(DK$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DL$6,DL$6<$G20+$J20),IF(DL$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DM$6,DM$6<$G20+$J20),IF(DM$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DN$6,DN$6<$G20+$J20),IF(DN$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DO$6,DO$6<$G20+$J20),IF(DO$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DP$6,DP$6<$G20+$J20),IF(DP$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DQ$6,DQ$6<$G20+$J20),IF(DQ$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DR$6,DR$6<$G20+$J20),IF(DR$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DS$6,DS$6<$G20+$J20),IF(DS$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DT$6,DT$6<$G20+$J20),IF(DT$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DU$6,DU$6<$G20+$J20),IF(DU$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DV$6,DV$6<$G20+$J20),IF(DV$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DW$6,DW$6<$G20+$J20),IF(DW$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G20<=DX$6,DX$6<$G20+$J20),IF(DX$6<=($G20-1+$M20),$N20*$P20,$I20*$P20),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E20=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL5 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A21,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A21,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G21<=Q$6,Q$6<$G21+$J21),IF(Q$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=R$6,R$6<$G21+$J21),IF(R$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=S$6,S$6<$G21+$J21),IF(S$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=T$6,T$6<$G21+$J21),IF(T$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=U$6,U$6<$G21+$J21),IF(U$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=V$6,V$6<$G21+$J21),IF(V$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=W$6,W$6<$G21+$J21),IF(W$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=X$6,X$6<$G21+$J21),IF(X$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=Y$6,Y$6<$G21+$J21),IF(Y$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=Z$6,Z$6<$G21+$J21),IF(Z$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AA$6,AA$6<$G21+$J21),IF(AA$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AB$6,AB$6<$G21+$J21),IF(AB$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AC$6,AC$6<$G21+$J21),IF(AC$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AD$6,AD$6<$G21+$J21),IF(AD$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AE$6,AE$6<$G21+$J21),IF(AE$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AF$6,AF$6<$G21+$J21),IF(AF$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AG$6,AG$6<$G21+$J21),IF(AG$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AH$6,AH$6<$G21+$J21),IF(AH$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AI$6,AI$6<$G21+$J21),IF(AI$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AJ$6,AJ$6<$G21+$J21),IF(AJ$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AK$6,AK$6<$G21+$J21),IF(AK$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AL$6,AL$6<$G21+$J21),IF(AL$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AM$6,AM$6<$G21+$J21),IF(AM$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AN$6,AN$6<$G21+$J21),IF(AN$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AO$6,AO$6<$G21+$J21),IF(AO$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AP$6,AP$6<$G21+$J21),IF(AP$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AQ$6,AQ$6<$G21+$J21),IF(AQ$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AR$6,AR$6<$G21+$J21),IF(AR$6<=($G21-1+$M21),$O21*$L21*$P21,$H21*$L21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AS$6,AS$6<$G21+$J21),IF(AS$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AT$6,AT$6<$G21+$J21),IF(AT$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AU$6,AU$6<$G21+$J21),IF(AU$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AV$6,AV$6<$G21+$J21),IF(AV$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AW$6,AW$6<$G21+$J21),IF(AW$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AX$6,AX$6<$G21+$J21),IF(AX$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AY$6,AY$6<$G21+$J21),IF(AY$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=AZ$6,AZ$6<$G21+$J21),IF(AZ$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BA$6,BA$6<$G21+$J21),IF(BA$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BB$6,BB$6<$G21+$J21),IF(BB$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BC$6,BC$6<$G21+$J21),IF(BC$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BD$6,BD$6<$G21+$J21),IF(BD$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BE$6,BE$6<$G21+$J21),IF(BE$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BF$6,BF$6<$G21+$J21),IF(BF$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BG$6,BG$6<$G21+$J21),IF(BG$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BH$6,BH$6<$G21+$J21),IF(BH$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BI$6,BI$6<$G21+$J21),IF(BI$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BJ$6,BJ$6<$G21+$J21),IF(BJ$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BK$6,BK$6<$G21+$J21),IF(BK$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BL$6,BL$6<$G21+$J21),IF(BL$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BM$6,BM$6<$G21+$J21),IF(BM$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BN$6,BN$6<$G21+$J21),IF(BN$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BO$6,BO$6<$G21+$J21),IF(BO$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BP$6,BP$6<$G21+$J21),IF(BP$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BQ$6,BQ$6<$G21+$J21),IF(BQ$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BR$6,BR$6<$G21+$J21),IF(BR$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BS$6,BS$6<$G21+$J21),IF(BS$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BT$6,BT$6<$G21+$J21),IF(BT$6<=($G21-1+$M21),$N21*$K21*$P21,$I21*$K21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BU$6,BU$6<$G21+$J21),IF(BU$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BV$6,BV$6<$G21+$J21),IF(BV$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BW$6,BW$6<$G21+$J21),IF(BW$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BX$6,BX$6<$G21+$J21),IF(BX$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BY$6,BY$6<$G21+$J21),IF(BY$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=BZ$6,BZ$6<$G21+$J21),IF(BZ$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CA$6,CA$6<$G21+$J21),IF(CA$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CB$6,CB$6<$G21+$J21),IF(CB$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CC$6,CC$6<$G21+$J21),IF(CC$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CD$6,CD$6<$G21+$J21),IF(CD$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CE$6,CE$6<$G21+$J21),IF(CE$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CF$6,CF$6<$G21+$J21),IF(CF$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CG$6,CG$6<$G21+$J21),IF(CG$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CH$6,CH$6<$G21+$J21),IF(CH$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CI$6,CI$6<$G21+$J21),IF(CI$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CJ$6,CJ$6<$G21+$J21),IF(CJ$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CK$6,CK$6<$G21+$J21),IF(CK$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CL$6,CL$6<$G21+$J21),IF(CL$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CM$6,CM$6<$G21+$J21),IF(CM$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CN$6,CN$6<$G21+$J21),IF(CN$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CO$6,CO$6<$G21+$J21),IF(CO$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CP$6,CP$6<$G21+$J21),IF(CP$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CQ$6,CQ$6<$G21+$J21),IF(CQ$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CR$6,CR$6<$G21+$J21),IF(CR$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CS$6,CS$6<$G21+$J21),IF(CS$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CT$6,CT$6<$G21+$J21),IF(CT$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CU$6,CU$6<$G21+$J21),IF(CU$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CV$6,CV$6<$G21+$J21),IF(CV$6<=($G21-1+$M21),$O21*$P21,$H21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CW$6,CW$6<$G21+$J21),IF(CW$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CX$6,CX$6<$G21+$J21),IF(CX$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CY$6,CY$6<$G21+$J21),IF(CY$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=CZ$6,CZ$6<$G21+$J21),IF(CZ$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DA$6,DA$6<$G21+$J21),IF(DA$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DB$6,DB$6<$G21+$J21),IF(DB$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DC$6,DC$6<$G21+$J21),IF(DC$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DD$6,DD$6<$G21+$J21),IF(DD$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DE$6,DE$6<$G21+$J21),IF(DE$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DF$6,DF$6<$G21+$J21),IF(DF$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DG$6,DG$6<$G21+$J21),IF(DG$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DH$6,DH$6<$G21+$J21),IF(DH$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DI$6,DI$6<$G21+$J21),IF(DI$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DJ$6,DJ$6<$G21+$J21),IF(DJ$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DK$6,DK$6<$G21+$J21),IF(DK$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DL$6,DL$6<$G21+$J21),IF(DL$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DM$6,DM$6<$G21+$J21),IF(DM$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DN$6,DN$6<$G21+$J21),IF(DN$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DO$6,DO$6<$G21+$J21),IF(DO$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DP$6,DP$6<$G21+$J21),IF(DP$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DQ$6,DQ$6<$G21+$J21),IF(DQ$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DR$6,DR$6<$G21+$J21),IF(DR$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DS$6,DS$6<$G21+$J21),IF(DS$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DT$6,DT$6<$G21+$J21),IF(DT$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DU$6,DU$6<$G21+$J21),IF(DU$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DV$6,DV$6<$G21+$J21),IF(DV$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DW$6,DW$6<$G21+$J21),IF(DW$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G21<=DX$6,DX$6<$G21+$J21),IF(DX$6<=($G21-1+$M21),$N21*$P21,$I21*$P21),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E21=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL8Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL8 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A22,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.2855993766985528E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":295.02160418063568},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A22,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":29},{"$f":"IF(AND($G22<=Q$6,Q$6<$G22+$J22),IF(Q$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=R$6,R$6<$G22+$J22),IF(R$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=S$6,S$6<$G22+$J22),IF(S$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=T$6,T$6<$G22+$J22),IF(T$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=U$6,U$6<$G22+$J22),IF(U$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=V$6,V$6<$G22+$J22),IF(V$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=W$6,W$6<$G22+$J22),IF(W$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=X$6,X$6<$G22+$J22),IF(X$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2792419291296757},{"$f":"IF(AND($G22<=Y$6,Y$6<$G22+$J22),IF(Y$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=Z$6,Z$6<$G22+$J22),IF(Z$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AA$6,AA$6<$G22+$J22),IF(AA$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AB$6,AB$6<$G22+$J22),IF(AB$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AC$6,AC$6<$G22+$J22),IF(AC$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AD$6,AD$6<$G22+$J22),IF(AD$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AE$6,AE$6<$G22+$J22),IF(AE$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AF$6,AF$6<$G22+$J22),IF(AF$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AG$6,AG$6<$G22+$J22),IF(AG$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AH$6,AH$6<$G22+$J22),IF(AH$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AI$6,AI$6<$G22+$J22),IF(AI$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AJ$6,AJ$6<$G22+$J22),IF(AJ$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AK$6,AK$6<$G22+$J22),IF(AK$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AL$6,AL$6<$G22+$J22),IF(AL$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AM$6,AM$6<$G22+$J22),IF(AM$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AN$6,AN$6<$G22+$J22),IF(AN$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AO$6,AO$6<$G22+$J22),IF(AO$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AP$6,AP$6<$G22+$J22),IF(AP$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AQ$6,AQ$6<$G22+$J22),IF(AQ$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AR$6,AR$6<$G22+$J22),IF(AR$6<=($G22-1+$M22),$O22*$L22*$P22,$H22*$L22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=AS$6,AS$6<$G22+$J22),IF(AS$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AT$6,AT$6<$G22+$J22),IF(AT$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AU$6,AU$6<$G22+$J22),IF(AU$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AV$6,AV$6<$G22+$J22),IF(AV$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AW$6,AW$6<$G22+$J22),IF(AW$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AX$6,AX$6<$G22+$J22),IF(AX$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AY$6,AY$6<$G22+$J22),IF(AY$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=AZ$6,AZ$6<$G22+$J22),IF(AZ$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7277.8210313830841},{"$f":"IF(AND($G22<=BA$6,BA$6<$G22+$J22),IF(BA$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BB$6,BB$6<$G22+$J22),IF(BB$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BC$6,BC$6<$G22+$J22),IF(BC$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BD$6,BD$6<$G22+$J22),IF(BD$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BE$6,BE$6<$G22+$J22),IF(BE$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BF$6,BF$6<$G22+$J22),IF(BF$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BG$6,BG$6<$G22+$J22),IF(BG$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BH$6,BH$6<$G22+$J22),IF(BH$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BI$6,BI$6<$G22+$J22),IF(BI$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BJ$6,BJ$6<$G22+$J22),IF(BJ$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BK$6,BK$6<$G22+$J22),IF(BK$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BL$6,BL$6<$G22+$J22),IF(BL$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BM$6,BM$6<$G22+$J22),IF(BM$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BN$6,BN$6<$G22+$J22),IF(BN$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BO$6,BO$6<$G22+$J22),IF(BO$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BP$6,BP$6<$G22+$J22),IF(BP$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BQ$6,BQ$6<$G22+$J22),IF(BQ$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BR$6,BR$6<$G22+$J22),IF(BR$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BS$6,BS$6<$G22+$J22),IF(BS$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BT$6,BT$6<$G22+$J22),IF(BT$6<=($G22-1+$M22),$N22*$K22*$P22,$I22*$K22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=BU$6,BU$6<$G22+$J22),IF(BU$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=BV$6,BV$6<$G22+$J22),IF(BV$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=BW$6,BW$6<$G22+$J22),IF(BW$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=BX$6,BX$6<$G22+$J22),IF(BX$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=BY$6,BY$6<$G22+$J22),IF(BY$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=BZ$6,BZ$6<$G22+$J22),IF(BZ$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=CA$6,CA$6<$G22+$J22),IF(CA$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=CB$6,CB$6<$G22+$J22),IF(CB$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.886199163175327},{"$f":"IF(AND($G22<=CC$6,CC$6<$G22+$J22),IF(CC$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CD$6,CD$6<$G22+$J22),IF(CD$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CE$6,CE$6<$G22+$J22),IF(CE$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CF$6,CF$6<$G22+$J22),IF(CF$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CG$6,CG$6<$G22+$J22),IF(CG$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CH$6,CH$6<$G22+$J22),IF(CH$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CI$6,CI$6<$G22+$J22),IF(CI$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CJ$6,CJ$6<$G22+$J22),IF(CJ$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CK$6,CK$6<$G22+$J22),IF(CK$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CL$6,CL$6<$G22+$J22),IF(CL$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CM$6,CM$6<$G22+$J22),IF(CM$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CN$6,CN$6<$G22+$J22),IF(CN$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CO$6,CO$6<$G22+$J22),IF(CO$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CP$6,CP$6<$G22+$J22),IF(CP$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CQ$6,CQ$6<$G22+$J22),IF(CQ$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CR$6,CR$6<$G22+$J22),IF(CR$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CS$6,CS$6<$G22+$J22),IF(CS$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CT$6,CT$6<$G22+$J22),IF(CT$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CU$6,CU$6<$G22+$J22),IF(CU$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CV$6,CV$6<$G22+$J22),IF(CV$6<=($G22-1+$M22),$O22*$P22,$H22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=CW$6,CW$6<$G22+$J22),IF(CW$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=CX$6,CX$6<$G22+$J22),IF(CX$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=CY$6,CY$6<$G22+$J22),IF(CY$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=CZ$6,CZ$6<$G22+$J22),IF(CZ$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=DA$6,DA$6<$G22+$J22),IF(DA$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=DB$6,DB$6<$G22+$J22),IF(DB$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=DC$6,DC$6<$G22+$J22),IF(DC$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=DD$6,DD$6<$G22+$J22),IF(DD$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9170.0177076510554},{"$f":"IF(AND($G22<=DE$6,DE$6<$G22+$J22),IF(DE$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DF$6,DF$6<$G22+$J22),IF(DF$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DG$6,DG$6<$G22+$J22),IF(DG$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DH$6,DH$6<$G22+$J22),IF(DH$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DI$6,DI$6<$G22+$J22),IF(DI$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DJ$6,DJ$6<$G22+$J22),IF(DJ$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DK$6,DK$6<$G22+$J22),IF(DK$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DL$6,DL$6<$G22+$J22),IF(DL$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DM$6,DM$6<$G22+$J22),IF(DM$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DN$6,DN$6<$G22+$J22),IF(DN$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DO$6,DO$6<$G22+$J22),IF(DO$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DP$6,DP$6<$G22+$J22),IF(DP$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DQ$6,DQ$6<$G22+$J22),IF(DQ$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DR$6,DR$6<$G22+$J22),IF(DR$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DS$6,DS$6<$G22+$J22),IF(DS$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DT$6,DT$6<$G22+$J22),IF(DT$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DU$6,DU$6<$G22+$J22),IF(DU$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DV$6,DV$6<$G22+$J22),IF(DV$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DW$6,DW$6<$G22+$J22),IF(DW$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G22<=DX$6,DX$6<$G22+$J22),IF(DX$6<=($G22-1+$M22),$N22*$P22,$I22*$P22),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E22=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Non-Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A23,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6185802532588087},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5753.4194166583202},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A23,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":20},{"$f":"IF(AND($G23<=Q$6,Q$6<$G23+$J23),IF(Q$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=R$6,R$6<$G23+$J23),IF(R$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=S$6,S$6<$G23+$J23),IF(S$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=T$6,T$6<$G23+$J23),IF(T$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=U$6,U$6<$G23+$J23),IF(U$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=V$6,V$6<$G23+$J23),IF(V$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=W$6,W$6<$G23+$J23),IF(W$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=X$6,X$6<$G23+$J23),IF(X$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=Y$6,Y$6<$G23+$J23),IF(Y$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=Z$6,Z$6<$G23+$J23),IF(Z$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AA$6,AA$6<$G23+$J23),IF(AA$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AB$6,AB$6<$G23+$J23),IF(AB$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AC$6,AC$6<$G23+$J23),IF(AC$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AD$6,AD$6<$G23+$J23),IF(AD$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AE$6,AE$6<$G23+$J23),IF(AE$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27.399757477832043},{"$f":"IF(AND($G23<=AF$6,AF$6<$G23+$J23),IF(AF$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AG$6,AG$6<$G23+$J23),IF(AG$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AH$6,AH$6<$G23+$J23),IF(AH$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AI$6,AI$6<$G23+$J23),IF(AI$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AJ$6,AJ$6<$G23+$J23),IF(AJ$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AK$6,AK$6<$G23+$J23),IF(AK$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AL$6,AL$6<$G23+$J23),IF(AL$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AM$6,AM$6<$G23+$J23),IF(AM$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AN$6,AN$6<$G23+$J23),IF(AN$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AO$6,AO$6<$G23+$J23),IF(AO$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AP$6,AP$6<$G23+$J23),IF(AP$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AQ$6,AQ$6<$G23+$J23),IF(AQ$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AR$6,AR$6<$G23+$J23),IF(AR$6<=($G23-1+$M23),$O23*$L23*$P23,$H23*$L23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=AS$6,AS$6<$G23+$J23),IF(AS$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AT$6,AT$6<$G23+$J23),IF(AT$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AU$6,AU$6<$G23+$J23),IF(AU$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AV$6,AV$6<$G23+$J23),IF(AV$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AW$6,AW$6<$G23+$J23),IF(AW$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AX$6,AX$6<$G23+$J23),IF(AX$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AY$6,AY$6<$G23+$J23),IF(AY$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=AZ$6,AZ$6<$G23+$J23),IF(AZ$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BA$6,BA$6<$G23+$J23),IF(BA$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BB$6,BB$6<$G23+$J23),IF(BB$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BC$6,BC$6<$G23+$J23),IF(BC$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BD$6,BD$6<$G23+$J23),IF(BD$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BE$6,BE$6<$G23+$J23),IF(BE$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BF$6,BF$6<$G23+$J23),IF(BF$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BG$6,BG$6<$G23+$J23),IF(BG$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97882.619651477376},{"$f":"IF(AND($G23<=BH$6,BH$6<$G23+$J23),IF(BH$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BI$6,BI$6<$G23+$J23),IF(BI$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BJ$6,BJ$6<$G23+$J23),IF(BJ$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BK$6,BK$6<$G23+$J23),IF(BK$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BL$6,BL$6<$G23+$J23),IF(BL$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BM$6,BM$6<$G23+$J23),IF(BM$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BN$6,BN$6<$G23+$J23),IF(BN$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BO$6,BO$6<$G23+$J23),IF(BO$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BP$6,BP$6<$G23+$J23),IF(BP$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BQ$6,BQ$6<$G23+$J23),IF(BQ$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BR$6,BR$6<$G23+$J23),IF(BR$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BS$6,BS$6<$G23+$J23),IF(BS$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BT$6,BT$6<$G23+$J23),IF(BT$6<=($G23-1+$M23),$N23*$K23*$P23,$I23*$K23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=BU$6,BU$6<$G23+$J23),IF(BU$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=BV$6,BV$6<$G23+$J23),IF(BV$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=BW$6,BW$6<$G23+$J23),IF(BW$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=BX$6,BX$6<$G23+$J23),IF(BX$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=BY$6,BY$6<$G23+$J23),IF(BY$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=BZ$6,BZ$6<$G23+$J23),IF(BZ$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CA$6,CA$6<$G23+$J23),IF(CA$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CB$6,CB$6<$G23+$J23),IF(CB$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CC$6,CC$6<$G23+$J23),IF(CC$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CD$6,CD$6<$G23+$J23),IF(CD$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CE$6,CE$6<$G23+$J23),IF(CE$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CF$6,CF$6<$G23+$J23),IF(CF$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CG$6,CG$6<$G23+$J23),IF(CG$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CH$6,CH$6<$G23+$J23),IF(CH$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CI$6,CI$6<$G23+$J23),IF(CI$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":34.696254089149171},{"$f":"IF(AND($G23<=CJ$6,CJ$6<$G23+$J23),IF(CJ$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CK$6,CK$6<$G23+$J23),IF(CK$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CL$6,CL$6<$G23+$J23),IF(CL$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CM$6,CM$6<$G23+$J23),IF(CM$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CN$6,CN$6<$G23+$J23),IF(CN$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CO$6,CO$6<$G23+$J23),IF(CO$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CP$6,CP$6<$G23+$J23),IF(CP$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CQ$6,CQ$6<$G23+$J23),IF(CQ$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CR$6,CR$6<$G23+$J23),IF(CR$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CS$6,CS$6<$G23+$J23),IF(CS$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CT$6,CT$6<$G23+$J23),IF(CT$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CU$6,CU$6<$G23+$J23),IF(CU$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CV$6,CV$6<$G23+$J23),IF(CV$6<=($G23-1+$M23),$O23*$P23,$H23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=CW$6,CW$6<$G23+$J23),IF(CW$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=CX$6,CX$6<$G23+$J23),IF(CX$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=CY$6,CY$6<$G23+$J23),IF(CY$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=CZ$6,CZ$6<$G23+$J23),IF(CZ$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DA$6,DA$6<$G23+$J23),IF(DA$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DB$6,DB$6<$G23+$J23),IF(DB$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DC$6,DC$6<$G23+$J23),IF(DC$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DD$6,DD$6<$G23+$J23),IF(DD$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DE$6,DE$6<$G23+$J23),IF(DE$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DF$6,DF$6<$G23+$J23),IF(DF$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DG$6,DG$6<$G23+$J23),IF(DG$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DH$6,DH$6<$G23+$J23),IF(DH$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DI$6,DI$6<$G23+$J23),IF(DI$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DJ$6,DJ$6<$G23+$J23),IF(DJ$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DK$6,DK$6<$G23+$J23),IF(DK$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123331.6059305106},{"$f":"IF(AND($G23<=DL$6,DL$6<$G23+$J23),IF(DL$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DM$6,DM$6<$G23+$J23),IF(DM$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DN$6,DN$6<$G23+$J23),IF(DN$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DO$6,DO$6<$G23+$J23),IF(DO$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DP$6,DP$6<$G23+$J23),IF(DP$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DQ$6,DQ$6<$G23+$J23),IF(DQ$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DR$6,DR$6<$G23+$J23),IF(DR$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DS$6,DS$6<$G23+$J23),IF(DS$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DT$6,DT$6<$G23+$J23),IF(DT$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DU$6,DU$6<$G23+$J23),IF(DU$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DV$6,DV$6<$G23+$J23),IF(DV$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DW$6,DW$6<$G23+$J23),IF(DW$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G23<=DX$6,DX$6<$G23+$J23),IF(DX$6<=($G23-1+$M23),$N23*$P23,$I23*$P23),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E23=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Ceiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Ceiling fan Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A24,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.4798554099103342E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":23.573097797460044},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":34.02830295193732},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A24,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1362049504973462E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":14.690486433664464},{"$f":"IF(AND($G24<=Q$6,Q$6<$G24+$J24),IF(Q$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.6016454068657795E-2},{"$f":"IF(AND($G24<=R$6,R$6<$G24+$J24),IF(R$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=S$6,S$6<$G24+$J24),IF(S$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=T$6,T$6<$G24+$J24),IF(T$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=U$6,U$6<$G24+$J24),IF(U$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=V$6,V$6<$G24+$J24),IF(V$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=W$6,W$6<$G24+$J24),IF(W$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=X$6,X$6<$G24+$J24),IF(X$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=Y$6,Y$6<$G24+$J24),IF(Y$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=Z$6,Z$6<$G24+$J24),IF(Z$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8805383621172335E-2},{"$f":"IF(AND($G24<=AA$6,AA$6<$G24+$J24),IF(AA$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AB$6,AB$6<$G24+$J24),IF(AB$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AC$6,AC$6<$G24+$J24),IF(AC$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AD$6,AD$6<$G24+$J24),IF(AD$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AE$6,AE$6<$G24+$J24),IF(AE$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AF$6,AF$6<$G24+$J24),IF(AF$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AG$6,AG$6<$G24+$J24),IF(AG$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AH$6,AH$6<$G24+$J24),IF(AH$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AI$6,AI$6<$G24+$J24),IF(AI$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AJ$6,AJ$6<$G24+$J24),IF(AJ$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AK$6,AK$6<$G24+$J24),IF(AK$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AL$6,AL$6<$G24+$J24),IF(AL$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AM$6,AM$6<$G24+$J24),IF(AM$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AN$6,AN$6<$G24+$J24),IF(AN$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AO$6,AO$6<$G24+$J24),IF(AO$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AP$6,AP$6<$G24+$J24),IF(AP$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AQ$6,AQ$6<$G24+$J24),IF(AQ$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AR$6,AR$6<$G24+$J24),IF(AR$6<=($G24-1+$M24),$O24*$L24*$P24,$H24*$L24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=AS$6,AS$6<$G24+$J24),IF(AS$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":892.30430296390091},{"$f":"IF(AND($G24<=AT$6,AT$6<$G24+$J24),IF(AT$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AU$6,AU$6<$G24+$J24),IF(AU$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AV$6,AV$6<$G24+$J24),IF(AV$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AW$6,AW$6<$G24+$J24),IF(AW$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AX$6,AX$6<$G24+$J24),IF(AX$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AY$6,AY$6<$G24+$J24),IF(AY$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=AZ$6,AZ$6<$G24+$J24),IF(AZ$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=BA$6,BA$6<$G24+$J24),IF(BA$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=BB$6,BB$6<$G24+$J24),IF(BB$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":618.14356797552},{"$f":"IF(AND($G24<=BC$6,BC$6<$G24+$J24),IF(BC$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BD$6,BD$6<$G24+$J24),IF(BD$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BE$6,BE$6<$G24+$J24),IF(BE$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BF$6,BF$6<$G24+$J24),IF(BF$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BG$6,BG$6<$G24+$J24),IF(BG$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BH$6,BH$6<$G24+$J24),IF(BH$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BI$6,BI$6<$G24+$J24),IF(BI$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BJ$6,BJ$6<$G24+$J24),IF(BJ$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BK$6,BK$6<$G24+$J24),IF(BK$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BL$6,BL$6<$G24+$J24),IF(BL$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BM$6,BM$6<$G24+$J24),IF(BM$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BN$6,BN$6<$G24+$J24),IF(BN$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BO$6,BO$6<$G24+$J24),IF(BO$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BP$6,BP$6<$G24+$J24),IF(BP$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BQ$6,BQ$6<$G24+$J24),IF(BQ$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BR$6,BR$6<$G24+$J24),IF(BR$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BS$6,BS$6<$G24+$J24),IF(BS$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BT$6,BT$6<$G24+$J24),IF(BT$6<=($G24-1+$M24),$N24*$K24*$P24,$I24*$K24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=BU$6,BU$6<$G24+$J24),IF(BU$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3635466071605717E-2},{"$f":"IF(AND($G24<=BV$6,BV$6<$G24+$J24),IF(BV$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=BW$6,BW$6<$G24+$J24),IF(BW$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=BX$6,BX$6<$G24+$J24),IF(BX$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=BY$6,BY$6<$G24+$J24),IF(BY$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=BZ$6,BZ$6<$G24+$J24),IF(BZ$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=CA$6,CA$6<$G24+$J24),IF(CA$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=CB$6,CB$6<$G24+$J24),IF(CB$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=CC$6,CC$6<$G24+$J24),IF(CC$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=CD$6,CD$6<$G24+$J24),IF(CD$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.3300960153346977E-2},{"$f":"IF(AND($G24<=CE$6,CE$6<$G24+$J24),IF(CE$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CF$6,CF$6<$G24+$J24),IF(CF$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CG$6,CG$6<$G24+$J24),IF(CG$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CH$6,CH$6<$G24+$J24),IF(CH$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CI$6,CI$6<$G24+$J24),IF(CI$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CJ$6,CJ$6<$G24+$J24),IF(CJ$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CK$6,CK$6<$G24+$J24),IF(CK$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CL$6,CL$6<$G24+$J24),IF(CL$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CM$6,CM$6<$G24+$J24),IF(CM$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CN$6,CN$6<$G24+$J24),IF(CN$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CO$6,CO$6<$G24+$J24),IF(CO$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CP$6,CP$6<$G24+$J24),IF(CP$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CQ$6,CQ$6<$G24+$J24),IF(CQ$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CR$6,CR$6<$G24+$J24),IF(CR$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CS$6,CS$6<$G24+$J24),IF(CS$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CT$6,CT$6<$G24+$J24),IF(CT$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CU$6,CU$6<$G24+$J24),IF(CU$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CV$6,CV$6<$G24+$J24),IF(CV$6<=($G24-1+$M24),$O24*$P24,$H24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=CW$6,CW$6<$G24+$J24),IF(CW$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":535.79027103543376},{"$f":"IF(AND($G24<=CX$6,CX$6<$G24+$J24),IF(CX$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=CY$6,CY$6<$G24+$J24),IF(CY$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=CZ$6,CZ$6<$G24+$J24),IF(CZ$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DA$6,DA$6<$G24+$J24),IF(DA$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DB$6,DB$6<$G24+$J24),IF(DB$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DC$6,DC$6<$G24+$J24),IF(DC$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DD$6,DD$6<$G24+$J24),IF(DD$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DE$6,DE$6<$G24+$J24),IF(DE$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DF$6,DF$6<$G24+$J24),IF(DF$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":371.16856740946673},{"$f":"IF(AND($G24<=DG$6,DG$6<$G24+$J24),IF(DG$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DH$6,DH$6<$G24+$J24),IF(DH$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DI$6,DI$6<$G24+$J24),IF(DI$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DJ$6,DJ$6<$G24+$J24),IF(DJ$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DK$6,DK$6<$G24+$J24),IF(DK$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DL$6,DL$6<$G24+$J24),IF(DL$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DM$6,DM$6<$G24+$J24),IF(DM$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DN$6,DN$6<$G24+$J24),IF(DN$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DO$6,DO$6<$G24+$J24),IF(DO$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DP$6,DP$6<$G24+$J24),IF(DP$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DQ$6,DQ$6<$G24+$J24),IF(DQ$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DR$6,DR$6<$G24+$J24),IF(DR$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DS$6,DS$6<$G24+$J24),IF(DS$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DT$6,DT$6<$G24+$J24),IF(DT$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DU$6,DU$6<$G24+$J24),IF(DU$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DV$6,DV$6<$G24+$J24),IF(DV$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DW$6,DW$6<$G24+$J24),IF(DW$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G24<=DX$6,DX$6<$G24+$J24),IF(DX$6<=($G24-1+$M24),$N24*$P24,$I24*$P24),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E24=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.CFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CFL - specialty Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A25,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.0192230600227318E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.5882160451905172},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A25,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4776.3877033063209},{"$f":"IF(AND($G25<=Q$6,Q$6<$G25+$J25),IF(Q$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=R$6,R$6<$G25+$J25),IF(R$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=S$6,S$6<$G25+$J25),IF(S$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=T$6,T$6<$G25+$J25),IF(T$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=U$6,U$6<$G25+$J25),IF(U$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=V$6,V$6<$G25+$J25),IF(V$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=W$6,W$6<$G25+$J25),IF(W$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=X$6,X$6<$G25+$J25),IF(X$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=Y$6,Y$6<$G25+$J25),IF(Y$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=Z$6,Z$6<$G25+$J25),IF(Z$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.1318804355086609},{"$f":"IF(AND($G25<=AA$6,AA$6<$G25+$J25),IF(AA$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AB$6,AB$6<$G25+$J25),IF(AB$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AC$6,AC$6<$G25+$J25),IF(AC$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AD$6,AD$6<$G25+$J25),IF(AD$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AE$6,AE$6<$G25+$J25),IF(AE$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AF$6,AF$6<$G25+$J25),IF(AF$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AG$6,AG$6<$G25+$J25),IF(AG$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AH$6,AH$6<$G25+$J25),IF(AH$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AI$6,AI$6<$G25+$J25),IF(AI$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AJ$6,AJ$6<$G25+$J25),IF(AJ$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AK$6,AK$6<$G25+$J25),IF(AK$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AL$6,AL$6<$G25+$J25),IF(AL$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AM$6,AM$6<$G25+$J25),IF(AM$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AN$6,AN$6<$G25+$J25),IF(AN$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AO$6,AO$6<$G25+$J25),IF(AO$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AP$6,AP$6<$G25+$J25),IF(AP$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AQ$6,AQ$6<$G25+$J25),IF(AQ$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AR$6,AR$6<$G25+$J25),IF(AR$6<=($G25-1+$M25),$O25*$L25*$P25,$H25*$L25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=AS$6,AS$6<$G25+$J25),IF(AS$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AT$6,AT$6<$G25+$J25),IF(AT$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AU$6,AU$6<$G25+$J25),IF(AU$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AV$6,AV$6<$G25+$J25),IF(AV$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AW$6,AW$6<$G25+$J25),IF(AW$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AX$6,AX$6<$G25+$J25),IF(AX$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AY$6,AY$6<$G25+$J25),IF(AY$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=AZ$6,AZ$6<$G25+$J25),IF(AZ$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=BA$6,BA$6<$G25+$J25),IF(BA$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=BB$6,BB$6<$G25+$J25),IF(BB$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":81747.391387681215},{"$f":"IF(AND($G25<=BC$6,BC$6<$G25+$J25),IF(BC$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BD$6,BD$6<$G25+$J25),IF(BD$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BE$6,BE$6<$G25+$J25),IF(BE$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BF$6,BF$6<$G25+$J25),IF(BF$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BG$6,BG$6<$G25+$J25),IF(BG$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BH$6,BH$6<$G25+$J25),IF(BH$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BI$6,BI$6<$G25+$J25),IF(BI$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BJ$6,BJ$6<$G25+$J25),IF(BJ$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BK$6,BK$6<$G25+$J25),IF(BK$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BL$6,BL$6<$G25+$J25),IF(BL$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BM$6,BM$6<$G25+$J25),IF(BM$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BN$6,BN$6<$G25+$J25),IF(BN$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BO$6,BO$6<$G25+$J25),IF(BO$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BP$6,BP$6<$G25+$J25),IF(BP$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BQ$6,BQ$6<$G25+$J25),IF(BQ$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BR$6,BR$6<$G25+$J25),IF(BR$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BS$6,BS$6<$G25+$J25),IF(BS$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BT$6,BT$6<$G25+$J25),IF(BT$6<=($G25-1+$M25),$N25*$K25*$P25,$I25*$K25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=BU$6,BU$6<$G25+$J25),IF(BU$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=BV$6,BV$6<$G25+$J25),IF(BV$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=BW$6,BW$6<$G25+$J25),IF(BW$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=BX$6,BX$6<$G25+$J25),IF(BX$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=BY$6,BY$6<$G25+$J25),IF(BY$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=BZ$6,BZ$6<$G25+$J25),IF(BZ$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=CA$6,CA$6<$G25+$J25),IF(CA$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=CB$6,CB$6<$G25+$J25),IF(CB$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=CC$6,CC$6<$G25+$J25),IF(CC$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=CD$6,CD$6<$G25+$J25),IF(CD$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0814729911415242},{"$f":"IF(AND($G25<=CE$6,CE$6<$G25+$J25),IF(CE$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CF$6,CF$6<$G25+$J25),IF(CF$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CG$6,CG$6<$G25+$J25),IF(CG$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CH$6,CH$6<$G25+$J25),IF(CH$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CI$6,CI$6<$G25+$J25),IF(CI$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CJ$6,CJ$6<$G25+$J25),IF(CJ$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CK$6,CK$6<$G25+$J25),IF(CK$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CL$6,CL$6<$G25+$J25),IF(CL$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CM$6,CM$6<$G25+$J25),IF(CM$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CN$6,CN$6<$G25+$J25),IF(CN$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CO$6,CO$6<$G25+$J25),IF(CO$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CP$6,CP$6<$G25+$J25),IF(CP$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CQ$6,CQ$6<$G25+$J25),IF(CQ$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CR$6,CR$6<$G25+$J25),IF(CR$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CS$6,CS$6<$G25+$J25),IF(CS$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CT$6,CT$6<$G25+$J25),IF(CT$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CU$6,CU$6<$G25+$J25),IF(CU$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CV$6,CV$6<$G25+$J25),IF(CV$6<=($G25-1+$M25),$O25*$P25,$H25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=CW$6,CW$6<$G25+$J25),IF(CW$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=CX$6,CX$6<$G25+$J25),IF(CX$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=CY$6,CY$6<$G25+$J25),IF(CY$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=CZ$6,CZ$6<$G25+$J25),IF(CZ$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DA$6,DA$6<$G25+$J25),IF(DA$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DB$6,DB$6<$G25+$J25),IF(DB$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DC$6,DC$6<$G25+$J25),IF(DC$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DD$6,DD$6<$G25+$J25),IF(DD$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DE$6,DE$6<$G25+$J25),IF(DE$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DF$6,DF$6<$G25+$J25),IF(DF$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49085.784796240463},{"$f":"IF(AND($G25<=DG$6,DG$6<$G25+$J25),IF(DG$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DH$6,DH$6<$G25+$J25),IF(DH$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DI$6,DI$6<$G25+$J25),IF(DI$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DJ$6,DJ$6<$G25+$J25),IF(DJ$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DK$6,DK$6<$G25+$J25),IF(DK$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DL$6,DL$6<$G25+$J25),IF(DL$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DM$6,DM$6<$G25+$J25),IF(DM$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DN$6,DN$6<$G25+$J25),IF(DN$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DO$6,DO$6<$G25+$J25),IF(DO$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DP$6,DP$6<$G25+$J25),IF(DP$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DQ$6,DQ$6<$G25+$J25),IF(DQ$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DR$6,DR$6<$G25+$J25),IF(DR$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DS$6,DS$6<$G25+$J25),IF(DS$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DT$6,DT$6<$G25+$J25),IF(DT$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DU$6,DU$6<$G25+$J25),IF(DU$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DV$6,DV$6<$G25+$J25),IF(DV$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DW$6,DW$6<$G25+$J25),IF(DW$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G25<=DX$6,DX$6<$G25+$J25),IF(DX$6<=($G25-1+$M25),$N25*$P25,$I25*$P25),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E25=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.CFL - standardCFL - standardCFL - standard Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CFL - standard Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A26,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.8170491896708153E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.6732342148322479},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.1616594864245453},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A26,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5.7514423735189094E-4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4016.9650055549691},{"$f":"IF(AND($G26<=Q$6,Q$6<$G26+$J26),IF(Q$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1239305349604267},{"$f":"IF(AND($G26<=R$6,R$6<$G26+$J26),IF(R$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=S$6,S$6<$G26+$J26),IF(S$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=T$6,T$6<$G26+$J26),IF(T$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=U$6,U$6<$G26+$J26),IF(U$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=V$6,V$6<$G26+$J26),IF(V$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=W$6,W$6<$G26+$J26),IF(W$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=X$6,X$6<$G26+$J26),IF(X$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=Y$6,Y$6<$G26+$J26),IF(Y$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=Z$6,Z$6<$G26+$J26),IF(Z$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=AA$6,AA$6<$G26+$J26),IF(AA$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.453946845256441},{"$f":"IF(AND($G26<=AB$6,AB$6<$G26+$J26),IF(AB$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AC$6,AC$6<$G26+$J26),IF(AC$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AD$6,AD$6<$G26+$J26),IF(AD$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AE$6,AE$6<$G26+$J26),IF(AE$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AF$6,AF$6<$G26+$J26),IF(AF$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AG$6,AG$6<$G26+$J26),IF(AG$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AH$6,AH$6<$G26+$J26),IF(AH$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AI$6,AI$6<$G26+$J26),IF(AI$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AJ$6,AJ$6<$G26+$J26),IF(AJ$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AK$6,AK$6<$G26+$J26),IF(AK$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AL$6,AL$6<$G26+$J26),IF(AL$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AM$6,AM$6<$G26+$J26),IF(AM$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AN$6,AN$6<$G26+$J26),IF(AN$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AO$6,AO$6<$G26+$J26),IF(AO$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AP$6,AP$6<$G26+$J26),IF(AP$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AQ$6,AQ$6<$G26+$J26),IF(AQ$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AR$6,AR$6<$G26+$J26),IF(AR$6<=($G26-1+$M26),$O26*$L26*$P26,$H26*$L26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=AS$6,AS$6<$G26+$J26),IF(AS$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":65691.429824515159},{"$f":"IF(AND($G26<=AT$6,AT$6<$G26+$J26),IF(AT$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AU$6,AU$6<$G26+$J26),IF(AU$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AV$6,AV$6<$G26+$J26),IF(AV$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AW$6,AW$6<$G26+$J26),IF(AW$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AX$6,AX$6<$G26+$J26),IF(AX$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AY$6,AY$6<$G26+$J26),IF(AY$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=AZ$6,AZ$6<$G26+$J26),IF(AZ$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=BA$6,BA$6<$G26+$J26),IF(BA$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=BB$6,BB$6<$G26+$J26),IF(BB$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=BC$6,BC$6<$G26+$J26),IF(BC$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55019.041877470991},{"$f":"IF(AND($G26<=BD$6,BD$6<$G26+$J26),IF(BD$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BE$6,BE$6<$G26+$J26),IF(BE$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BF$6,BF$6<$G26+$J26),IF(BF$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BG$6,BG$6<$G26+$J26),IF(BG$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BH$6,BH$6<$G26+$J26),IF(BH$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BI$6,BI$6<$G26+$J26),IF(BI$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BJ$6,BJ$6<$G26+$J26),IF(BJ$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BK$6,BK$6<$G26+$J26),IF(BK$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BL$6,BL$6<$G26+$J26),IF(BL$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BM$6,BM$6<$G26+$J26),IF(BM$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BN$6,BN$6<$G26+$J26),IF(BN$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BO$6,BO$6<$G26+$J26),IF(BO$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BP$6,BP$6<$G26+$J26),IF(BP$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BQ$6,BQ$6<$G26+$J26),IF(BQ$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BR$6,BR$6<$G26+$J26),IF(BR$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BS$6,BS$6<$G26+$J26),IF(BS$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BT$6,BT$6<$G26+$J26),IF(BT$6<=($G26-1+$M26),$N26*$K26*$P26,$I26*$K26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=BU$6,BU$6<$G26+$J26),IF(BU$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.4762425236753987},{"$f":"IF(AND($G26<=BV$6,BV$6<$G26+$J26),IF(BV$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=BW$6,BW$6<$G26+$J26),IF(BW$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=BX$6,BX$6<$G26+$J26),IF(BX$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=BY$6,BY$6<$G26+$J26),IF(BY$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=BZ$6,BZ$6<$G26+$J26),IF(BZ$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CA$6,CA$6<$G26+$J26),IF(CA$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CB$6,CB$6<$G26+$J26),IF(CB$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CC$6,CC$6<$G26+$J26),IF(CC$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CD$6,CD$6<$G26+$J26),IF(CD$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CE$6,CE$6<$G26+$J26),IF(CE$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0739461977432567},{"$f":"IF(AND($G26<=CF$6,CF$6<$G26+$J26),IF(CF$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CG$6,CG$6<$G26+$J26),IF(CG$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CH$6,CH$6<$G26+$J26),IF(CH$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CI$6,CI$6<$G26+$J26),IF(CI$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CJ$6,CJ$6<$G26+$J26),IF(CJ$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CK$6,CK$6<$G26+$J26),IF(CK$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CL$6,CL$6<$G26+$J26),IF(CL$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CM$6,CM$6<$G26+$J26),IF(CM$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CN$6,CN$6<$G26+$J26),IF(CN$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CO$6,CO$6<$G26+$J26),IF(CO$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CP$6,CP$6<$G26+$J26),IF(CP$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CQ$6,CQ$6<$G26+$J26),IF(CQ$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CR$6,CR$6<$G26+$J26),IF(CR$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CS$6,CS$6<$G26+$J26),IF(CS$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CT$6,CT$6<$G26+$J26),IF(CT$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CU$6,CU$6<$G26+$J26),IF(CU$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CV$6,CV$6<$G26+$J26),IF(CV$6<=($G26-1+$M26),$O26*$P26,$H26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=CW$6,CW$6<$G26+$J26),IF(CW$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":39444.871971895082},{"$f":"IF(AND($G26<=CX$6,CX$6<$G26+$J26),IF(CX$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=CY$6,CY$6<$G26+$J26),IF(CY$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=CZ$6,CZ$6<$G26+$J26),IF(CZ$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DA$6,DA$6<$G26+$J26),IF(DA$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DB$6,DB$6<$G26+$J26),IF(DB$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DC$6,DC$6<$G26+$J26),IF(DC$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DD$6,DD$6<$G26+$J26),IF(DD$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DE$6,DE$6<$G26+$J26),IF(DE$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DF$6,DF$6<$G26+$J26),IF(DF$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DG$6,DG$6<$G26+$J26),IF(DG$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33036.563044381779},{"$f":"IF(AND($G26<=DH$6,DH$6<$G26+$J26),IF(DH$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DI$6,DI$6<$G26+$J26),IF(DI$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DJ$6,DJ$6<$G26+$J26),IF(DJ$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DK$6,DK$6<$G26+$J26),IF(DK$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DL$6,DL$6<$G26+$J26),IF(DL$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DM$6,DM$6<$G26+$J26),IF(DM$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DN$6,DN$6<$G26+$J26),IF(DN$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DO$6,DO$6<$G26+$J26),IF(DO$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DP$6,DP$6<$G26+$J26),IF(DP$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DQ$6,DQ$6<$G26+$J26),IF(DQ$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DR$6,DR$6<$G26+$J26),IF(DR$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DS$6,DS$6<$G26+$J26),IF(DS$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DT$6,DT$6<$G26+$J26),IF(DT$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DU$6,DU$6<$G26+$J26),IF(DU$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DV$6,DV$6<$G26+$J26),IF(DV$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DW$6,DW$6<$G26+$J26),IF(DW$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G26<=DX$6,DX$6<$G26+$J26),IF(DX$6<=($G26-1+$M26),$N26*$P26,$I26*$P26),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E26=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Indoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Indoor fixtures Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A27,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.4471431880221552E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13.455728927764628},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16.048524761377497},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A27,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.007483038218397E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1282.4104977504248},{"$f":"IF(AND($G27<=Q$6,Q$6<$G27+$J27),IF(Q$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.306223152902608},{"$f":"IF(AND($G27<=R$6,R$6<$G27+$J27),IF(R$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=S$6,S$6<$G27+$J27),IF(S$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=T$6,T$6<$G27+$J27),IF(T$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=U$6,U$6<$G27+$J27),IF(U$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=V$6,V$6<$G27+$J27),IF(V$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=W$6,W$6<$G27+$J27),IF(W$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=X$6,X$6<$G27+$J27),IF(X$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=Y$6,Y$6<$G27+$J27),IF(Y$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=Z$6,Z$6<$G27+$J27),IF(Z$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AA$6,AA$6<$G27+$J27),IF(AA$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AB$6,AB$6<$G27+$J27),IF(AB$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AC$6,AC$6<$G27+$J27),IF(AC$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AD$6,AD$6<$G27+$J27),IF(AD$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AE$6,AE$6<$G27+$J27),IF(AE$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AF$6,AF$6<$G27+$J27),IF(AF$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9336302902478499},{"$f":"IF(AND($G27<=AG$6,AG$6<$G27+$J27),IF(AG$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AH$6,AH$6<$G27+$J27),IF(AH$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AI$6,AI$6<$G27+$J27),IF(AI$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AJ$6,AJ$6<$G27+$J27),IF(AJ$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AK$6,AK$6<$G27+$J27),IF(AK$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AL$6,AL$6<$G27+$J27),IF(AL$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AM$6,AM$6<$G27+$J27),IF(AM$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AN$6,AN$6<$G27+$J27),IF(AN$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AO$6,AO$6<$G27+$J27),IF(AO$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AP$6,AP$6<$G27+$J27),IF(AP$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AQ$6,AQ$6<$G27+$J27),IF(AQ$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AR$6,AR$6<$G27+$J27),IF(AR$6<=($G27-1+$M27),$O27*$L27*$P27,$H27*$L27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=AS$6,AS$6<$G27+$J27),IF(AS$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":36736.578156263146},{"$f":"IF(AND($G27<=AT$6,AT$6<$G27+$J27),IF(AT$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AU$6,AU$6<$G27+$J27),IF(AU$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AV$6,AV$6<$G27+$J27),IF(AV$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AW$6,AW$6<$G27+$J27),IF(AW$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AX$6,AX$6<$G27+$J27),IF(AX$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AY$6,AY$6<$G27+$J27),IF(AY$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=AZ$6,AZ$6<$G27+$J27),IF(AZ$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BA$6,BA$6<$G27+$J27),IF(BA$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BB$6,BB$6<$G27+$J27),IF(BB$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BC$6,BC$6<$G27+$J27),IF(BC$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BD$6,BD$6<$G27+$J27),IF(BD$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BE$6,BE$6<$G27+$J27),IF(BE$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BF$6,BF$6<$G27+$J27),IF(BF$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BG$6,BG$6<$G27+$J27),IF(BG$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BH$6,BH$6<$G27+$J27),IF(BH$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30801.425349322097},{"$f":"IF(AND($G27<=BI$6,BI$6<$G27+$J27),IF(BI$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BJ$6,BJ$6<$G27+$J27),IF(BJ$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BK$6,BK$6<$G27+$J27),IF(BK$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BL$6,BL$6<$G27+$J27),IF(BL$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BM$6,BM$6<$G27+$J27),IF(BM$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BN$6,BN$6<$G27+$J27),IF(BN$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BO$6,BO$6<$G27+$J27),IF(BO$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BP$6,BP$6<$G27+$J27),IF(BP$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BQ$6,BQ$6<$G27+$J27),IF(BQ$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BR$6,BR$6<$G27+$J27),IF(BR$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BS$6,BS$6<$G27+$J27),IF(BS$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BT$6,BT$6<$G27+$J27),IF(BT$6<=($G27-1+$M27),$N27*$K27*$P27,$I27*$K27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=BU$6,BU$6<$G27+$J27),IF(BU$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3847875932655571},{"$f":"IF(AND($G27<=BV$6,BV$6<$G27+$J27),IF(BV$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=BW$6,BW$6<$G27+$J27),IF(BW$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=BX$6,BX$6<$G27+$J27),IF(BX$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=BY$6,BY$6<$G27+$J27),IF(BY$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=BZ$6,BZ$6<$G27+$J27),IF(BZ$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CA$6,CA$6<$G27+$J27),IF(CA$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CB$6,CB$6<$G27+$J27),IF(CB$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CC$6,CC$6<$G27+$J27),IF(CC$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CD$6,CD$6<$G27+$J27),IF(CD$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CE$6,CE$6<$G27+$J27),IF(CE$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CF$6,CF$6<$G27+$J27),IF(CF$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CG$6,CG$6<$G27+$J27),IF(CG$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CH$6,CH$6<$G27+$J27),IF(CH$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CI$6,CI$6<$G27+$J27),IF(CI$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CJ$6,CJ$6<$G27+$J27),IF(CJ$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1610616399057452},{"$f":"IF(AND($G27<=CK$6,CK$6<$G27+$J27),IF(CK$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CL$6,CL$6<$G27+$J27),IF(CL$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CM$6,CM$6<$G27+$J27),IF(CM$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CN$6,CN$6<$G27+$J27),IF(CN$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CO$6,CO$6<$G27+$J27),IF(CO$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CP$6,CP$6<$G27+$J27),IF(CP$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CQ$6,CQ$6<$G27+$J27),IF(CQ$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CR$6,CR$6<$G27+$J27),IF(CR$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CS$6,CS$6<$G27+$J27),IF(CS$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CT$6,CT$6<$G27+$J27),IF(CT$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CU$6,CU$6<$G27+$J27),IF(CU$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CV$6,CV$6<$G27+$J27),IF(CV$6<=($G27-1+$M27),$O27*$P27,$H27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=CW$6,CW$6<$G27+$J27),IF(CW$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":22058.731647800785},{"$f":"IF(AND($G27<=CX$6,CX$6<$G27+$J27),IF(CX$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=CY$6,CY$6<$G27+$J27),IF(CY$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=CZ$6,CZ$6<$G27+$J27),IF(CZ$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DA$6,DA$6<$G27+$J27),IF(DA$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DB$6,DB$6<$G27+$J27),IF(DB$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DC$6,DC$6<$G27+$J27),IF(DC$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DD$6,DD$6<$G27+$J27),IF(DD$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DE$6,DE$6<$G27+$J27),IF(DE$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DF$6,DF$6<$G27+$J27),IF(DF$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DG$6,DG$6<$G27+$J27),IF(DG$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DH$6,DH$6<$G27+$J27),IF(DH$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DI$6,DI$6<$G27+$J27),IF(DI$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DJ$6,DJ$6<$G27+$J27),IF(DJ$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DK$6,DK$6<$G27+$J27),IF(DK$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DL$6,DL$6<$G27+$J27),IF(DL$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18494.928222775379},{"$f":"IF(AND($G27<=DM$6,DM$6<$G27+$J27),IF(DM$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DN$6,DN$6<$G27+$J27),IF(DN$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DO$6,DO$6<$G27+$J27),IF(DO$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DP$6,DP$6<$G27+$J27),IF(DP$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DQ$6,DQ$6<$G27+$J27),IF(DQ$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DR$6,DR$6<$G27+$J27),IF(DR$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DS$6,DS$6<$G27+$J27),IF(DS$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DT$6,DT$6<$G27+$J27),IF(DT$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DU$6,DU$6<$G27+$J27),IF(DU$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DV$6,DV$6<$G27+$J27),IF(DV$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DW$6,DW$6<$G27+$J27),IF(DW$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G27<=DX$6,DX$6<$G27+$J27),IF(DX$6<=($G27-1+$M27),$N27*$P27,$I27*$P27),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E27=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Indoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Indoor timer/Dimmer switch Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A28,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.6820405425393704E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12.236972056905611},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12.834440076642451},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A28,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.0571148280035587E-4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1073.8671884916246},{"$f":"IF(AND($G28<=Q$6,Q$6<$G28+$J28),IF(Q$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.5444243712960206},{"$f":"IF(AND($G28<=R$6,R$6<$G28+$J28),IF(R$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=S$6,S$6<$G28+$J28),IF(S$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=T$6,T$6<$G28+$J28),IF(T$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=U$6,U$6<$G28+$J28),IF(U$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=V$6,V$6<$G28+$J28),IF(V$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=W$6,W$6<$G28+$J28),IF(W$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=X$6,X$6<$G28+$J28),IF(X$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=Y$6,Y$6<$G28+$J28),IF(Y$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=Z$6,Z$6<$G28+$J28),IF(Z$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4725284284078801},{"$f":"IF(AND($G28<=AA$6,AA$6<$G28+$J28),IF(AA$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AB$6,AB$6<$G28+$J28),IF(AB$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AC$6,AC$6<$G28+$J28),IF(AC$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AD$6,AD$6<$G28+$J28),IF(AD$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AE$6,AE$6<$G28+$J28),IF(AE$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AF$6,AF$6<$G28+$J28),IF(AF$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AG$6,AG$6<$G28+$J28),IF(AG$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AH$6,AH$6<$G28+$J28),IF(AH$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AI$6,AI$6<$G28+$J28),IF(AI$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AJ$6,AJ$6<$G28+$J28),IF(AJ$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AK$6,AK$6<$G28+$J28),IF(AK$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AL$6,AL$6<$G28+$J28),IF(AL$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AM$6,AM$6<$G28+$J28),IF(AM$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AN$6,AN$6<$G28+$J28),IF(AN$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AO$6,AO$6<$G28+$J28),IF(AO$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AP$6,AP$6<$G28+$J28),IF(AP$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AQ$6,AQ$6<$G28+$J28),IF(AQ$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AR$6,AR$6<$G28+$J28),IF(AR$6<=($G28-1+$M28),$O28*$L28*$P28,$H28*$L28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=AS$6,AS$6<$G28+$J28),IF(AS$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24601.6377691573},{"$f":"IF(AND($G28<=AT$6,AT$6<$G28+$J28),IF(AT$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AU$6,AU$6<$G28+$J28),IF(AU$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AV$6,AV$6<$G28+$J28),IF(AV$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AW$6,AW$6<$G28+$J28),IF(AW$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AX$6,AX$6<$G28+$J28),IF(AX$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AY$6,AY$6<$G28+$J28),IF(AY$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=AZ$6,AZ$6<$G28+$J28),IF(AZ$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=BA$6,BA$6<$G28+$J28),IF(BA$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=BB$6,BB$6<$G28+$J28),IF(BB$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23456.383927739487},{"$f":"IF(AND($G28<=BC$6,BC$6<$G28+$J28),IF(BC$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BD$6,BD$6<$G28+$J28),IF(BD$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BE$6,BE$6<$G28+$J28),IF(BE$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BF$6,BF$6<$G28+$J28),IF(BF$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BG$6,BG$6<$G28+$J28),IF(BG$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BH$6,BH$6<$G28+$J28),IF(BH$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BI$6,BI$6<$G28+$J28),IF(BI$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BJ$6,BJ$6<$G28+$J28),IF(BJ$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BK$6,BK$6<$G28+$J28),IF(BK$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BL$6,BL$6<$G28+$J28),IF(BL$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BM$6,BM$6<$G28+$J28),IF(BM$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BN$6,BN$6<$G28+$J28),IF(BN$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BO$6,BO$6<$G28+$J28),IF(BO$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BP$6,BP$6<$G28+$J28),IF(BP$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BQ$6,BQ$6<$G28+$J28),IF(BQ$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BR$6,BR$6<$G28+$J28),IF(BR$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BS$6,BS$6<$G28+$J28),IF(BS$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BT$6,BT$6<$G28+$J28),IF(BT$6<=($G28-1+$M28),$N28*$K28*$P28,$I28*$K28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=BU$6,BU$6<$G28+$J28),IF(BU$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.92736026234752},{"$f":"IF(AND($G28<=BV$6,BV$6<$G28+$J28),IF(BV$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=BW$6,BW$6<$G28+$J28),IF(BW$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=BX$6,BX$6<$G28+$J28),IF(BX$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=BY$6,BY$6<$G28+$J28),IF(BY$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=BZ$6,BZ$6<$G28+$J28),IF(BZ$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=CA$6,CA$6<$G28+$J28),IF(CA$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=CB$6,CB$6<$G28+$J28),IF(CB$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=CC$6,CC$6<$G28+$J28),IF(CC$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=CD$6,CD$6<$G28+$J28),IF(CD$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.88418984772726983},{"$f":"IF(AND($G28<=CE$6,CE$6<$G28+$J28),IF(CE$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CF$6,CF$6<$G28+$J28),IF(CF$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CG$6,CG$6<$G28+$J28),IF(CG$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CH$6,CH$6<$G28+$J28),IF(CH$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CI$6,CI$6<$G28+$J28),IF(CI$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CJ$6,CJ$6<$G28+$J28),IF(CJ$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CK$6,CK$6<$G28+$J28),IF(CK$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CL$6,CL$6<$G28+$J28),IF(CL$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CM$6,CM$6<$G28+$J28),IF(CM$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CN$6,CN$6<$G28+$J28),IF(CN$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CO$6,CO$6<$G28+$J28),IF(CO$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CP$6,CP$6<$G28+$J28),IF(CP$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CQ$6,CQ$6<$G28+$J28),IF(CQ$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CR$6,CR$6<$G28+$J28),IF(CR$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CS$6,CS$6<$G28+$J28),IF(CS$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CT$6,CT$6<$G28+$J28),IF(CT$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CU$6,CU$6<$G28+$J28),IF(CU$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CV$6,CV$6<$G28+$J28),IF(CV$6<=($G28-1+$M28),$O28*$P28,$H28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=CW$6,CW$6<$G28+$J28),IF(CW$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14772.22302354583},{"$f":"IF(AND($G28<=CX$6,CX$6<$G28+$J28),IF(CX$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=CY$6,CY$6<$G28+$J28),IF(CY$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=CZ$6,CZ$6<$G28+$J28),IF(CZ$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DA$6,DA$6<$G28+$J28),IF(DA$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DB$6,DB$6<$G28+$J28),IF(DB$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DC$6,DC$6<$G28+$J28),IF(DC$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DD$6,DD$6<$G28+$J28),IF(DD$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DE$6,DE$6<$G28+$J28),IF(DE$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DF$6,DF$6<$G28+$J28),IF(DF$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14084.547458091962},{"$f":"IF(AND($G28<=DG$6,DG$6<$G28+$J28),IF(DG$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DH$6,DH$6<$G28+$J28),IF(DH$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DI$6,DI$6<$G28+$J28),IF(DI$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DJ$6,DJ$6<$G28+$J28),IF(DJ$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DK$6,DK$6<$G28+$J28),IF(DK$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DL$6,DL$6<$G28+$J28),IF(DL$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DM$6,DM$6<$G28+$J28),IF(DM$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DN$6,DN$6<$G28+$J28),IF(DN$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DO$6,DO$6<$G28+$J28),IF(DO$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DP$6,DP$6<$G28+$J28),IF(DP$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DQ$6,DQ$6<$G28+$J28),IF(DQ$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DR$6,DR$6<$G28+$J28),IF(DR$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DS$6,DS$6<$G28+$J28),IF(DS$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DT$6,DT$6<$G28+$J28),IF(DT$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DU$6,DU$6<$G28+$J28),IF(DU$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DV$6,DV$6<$G28+$J28),IF(DV$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DW$6,DW$6<$G28+$J28),IF(DW$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G28<=DX$6,DX$6<$G28+$J28),IF(DX$6<=($G28-1+$M28),$N28*$P28,$I28*$P28),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E28=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.LED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"LED - general purpose Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A29,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.2684461059080458E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.9852115350668775},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.149188882889975},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A29,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.3713866559213348E-4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":34260.366924460017},{"$f":"IF(AND($G29<=Q$6,Q$6<$G29+$J29),IF(Q$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.963906426301968},{"$f":"IF(AND($G29<=R$6,R$6<$G29+$J29),IF(R$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=S$6,S$6<$G29+$J29),IF(S$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=T$6,T$6<$G29+$J29),IF(T$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=U$6,U$6<$G29+$J29),IF(U$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=V$6,V$6<$G29+$J29),IF(V$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=W$6,W$6<$G29+$J29),IF(W$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=X$6,X$6<$G29+$J29),IF(X$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=Y$6,Y$6<$G29+$J29),IF(Y$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=Z$6,Z$6<$G29+$J29),IF(Z$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AA$6,AA$6<$G29+$J29),IF(AA$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AB$6,AB$6<$G29+$J29),IF(AB$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AC$6,AC$6<$G29+$J29),IF(AC$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AD$6,AD$6<$G29+$J29),IF(AD$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AE$6,AE$6<$G29+$J29),IF(AE$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AF$6,AF$6<$G29+$J29),IF(AF$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AG$6,AG$6<$G29+$J29),IF(AG$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AH$6,AH$6<$G29+$J29),IF(AH$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AI$6,AI$6<$G29+$J29),IF(AI$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AJ$6,AJ$6<$G29+$J29),IF(AJ$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":38.334378479750136},{"$f":"IF(AND($G29<=AK$6,AK$6<$G29+$J29),IF(AK$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AL$6,AL$6<$G29+$J29),IF(AL$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AM$6,AM$6<$G29+$J29),IF(AM$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AN$6,AN$6<$G29+$J29),IF(AN$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AO$6,AO$6<$G29+$J29),IF(AO$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AP$6,AP$6<$G29+$J29),IF(AP$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AQ$6,AQ$6<$G29+$J29),IF(AQ$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AR$6,AR$6<$G29+$J29),IF(AR$6<=($G29-1+$M29),$O29*$L29*$P29,$H29*$L29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=AS$6,AS$6<$G29+$J29),IF(AS$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":620668.72926048271},{"$f":"IF(AND($G29<=AT$6,AT$6<$G29+$J29),IF(AT$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AU$6,AU$6<$G29+$J29),IF(AU$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AV$6,AV$6<$G29+$J29),IF(AV$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AW$6,AW$6<$G29+$J29),IF(AW$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AX$6,AX$6<$G29+$J29),IF(AX$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AY$6,AY$6<$G29+$J29),IF(AY$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=AZ$6,AZ$6<$G29+$J29),IF(AZ$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BA$6,BA$6<$G29+$J29),IF(BA$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BB$6,BB$6<$G29+$J29),IF(BB$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BC$6,BC$6<$G29+$J29),IF(BC$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BD$6,BD$6<$G29+$J29),IF(BD$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BE$6,BE$6<$G29+$J29),IF(BE$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BF$6,BF$6<$G29+$J29),IF(BF$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BG$6,BG$6<$G29+$J29),IF(BG$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BH$6,BH$6<$G29+$J29),IF(BH$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BI$6,BI$6<$G29+$J29),IF(BI$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BJ$6,BJ$6<$G29+$J29),IF(BJ$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BK$6,BK$6<$G29+$J29),IF(BK$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BL$6,BL$6<$G29+$J29),IF(BL$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":610640.77399477246},{"$f":"IF(AND($G29<=BM$6,BM$6<$G29+$J29),IF(BM$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BN$6,BN$6<$G29+$J29),IF(BN$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BO$6,BO$6<$G29+$J29),IF(BO$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BP$6,BP$6<$G29+$J29),IF(BP$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BQ$6,BQ$6<$G29+$J29),IF(BQ$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BR$6,BR$6<$G29+$J29),IF(BR$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BS$6,BS$6<$G29+$J29),IF(BS$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BT$6,BT$6<$G29+$J29),IF(BT$6<=($G29-1+$M29),$N29*$K29*$P29,$I29*$K29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=BU$6,BU$6<$G29+$J29),IF(BU$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.396146264680947},{"$f":"IF(AND($G29<=BV$6,BV$6<$G29+$J29),IF(BV$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=BW$6,BW$6<$G29+$J29),IF(BW$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=BX$6,BX$6<$G29+$J29),IF(BX$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=BY$6,BY$6<$G29+$J29),IF(BY$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=BZ$6,BZ$6<$G29+$J29),IF(BZ$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CA$6,CA$6<$G29+$J29),IF(CA$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CB$6,CB$6<$G29+$J29),IF(CB$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CC$6,CC$6<$G29+$J29),IF(CC$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CD$6,CD$6<$G29+$J29),IF(CD$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CE$6,CE$6<$G29+$J29),IF(CE$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CF$6,CF$6<$G29+$J29),IF(CF$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CG$6,CG$6<$G29+$J29),IF(CG$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CH$6,CH$6<$G29+$J29),IF(CH$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CI$6,CI$6<$G29+$J29),IF(CI$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CJ$6,CJ$6<$G29+$J29),IF(CJ$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CK$6,CK$6<$G29+$J29),IF(CK$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CL$6,CL$6<$G29+$J29),IF(CL$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CM$6,CM$6<$G29+$J29),IF(CM$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CN$6,CN$6<$G29+$J29),IF(CN$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":23.018141868661544},{"$f":"IF(AND($G29<=CO$6,CO$6<$G29+$J29),IF(CO$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CP$6,CP$6<$G29+$J29),IF(CP$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CQ$6,CQ$6<$G29+$J29),IF(CQ$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CR$6,CR$6<$G29+$J29),IF(CR$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CS$6,CS$6<$G29+$J29),IF(CS$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CT$6,CT$6<$G29+$J29),IF(CT$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CU$6,CU$6<$G29+$J29),IF(CU$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CV$6,CV$6<$G29+$J29),IF(CV$6<=($G29-1+$M29),$O29*$P29,$H29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=CW$6,CW$6<$G29+$J29),IF(CW$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":372684.81791367737},{"$f":"IF(AND($G29<=CX$6,CX$6<$G29+$J29),IF(CX$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=CY$6,CY$6<$G29+$J29),IF(CY$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=CZ$6,CZ$6<$G29+$J29),IF(CZ$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DA$6,DA$6<$G29+$J29),IF(DA$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DB$6,DB$6<$G29+$J29),IF(DB$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DC$6,DC$6<$G29+$J29),IF(DC$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DD$6,DD$6<$G29+$J29),IF(DD$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DE$6,DE$6<$G29+$J29),IF(DE$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DF$6,DF$6<$G29+$J29),IF(DF$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DG$6,DG$6<$G29+$J29),IF(DG$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DH$6,DH$6<$G29+$J29),IF(DH$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DI$6,DI$6<$G29+$J29),IF(DI$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DJ$6,DJ$6<$G29+$J29),IF(DJ$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DK$6,DK$6<$G29+$J29),IF(DK$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DL$6,DL$6<$G29+$J29),IF(DL$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DM$6,DM$6<$G29+$J29),IF(DM$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DN$6,DN$6<$G29+$J29),IF(DN$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DO$6,DO$6<$G29+$J29),IF(DO$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DP$6,DP$6<$G29+$J29),IF(DP$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":366663.46303294948},{"$f":"IF(AND($G29<=DQ$6,DQ$6<$G29+$J29),IF(DQ$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DR$6,DR$6<$G29+$J29),IF(DR$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DS$6,DS$6<$G29+$J29),IF(DS$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DT$6,DT$6<$G29+$J29),IF(DT$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DU$6,DU$6<$G29+$J29),IF(DU$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DV$6,DV$6<$G29+$J29),IF(DV$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DW$6,DW$6<$G29+$J29),IF(DW$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G29<=DX$6,DX$6<$G29+$J29),IF(DX$6<=($G29-1+$M29),$N29*$P29,$I29*$P29),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E29=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.LED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"LED - specialty Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A30,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.3252063658303428E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":21.109642911281515},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A30,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":26577.567883042284},{"$f":"IF(AND($G30<=Q$6,Q$6<$G30+$J30),IF(Q$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=R$6,R$6<$G30+$J30),IF(R$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=S$6,S$6<$G30+$J30),IF(S$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=T$6,T$6<$G30+$J30),IF(T$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=U$6,U$6<$G30+$J30),IF(U$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=V$6,V$6<$G30+$J30),IF(V$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=W$6,W$6<$G30+$J30),IF(W$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=X$6,X$6<$G30+$J30),IF(X$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=Y$6,Y$6<$G30+$J30),IF(Y$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=Z$6,Z$6<$G30+$J30),IF(Z$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AA$6,AA$6<$G30+$J30),IF(AA$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AB$6,AB$6<$G30+$J30),IF(AB$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AC$6,AC$6<$G30+$J30),IF(AC$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AD$6,AD$6<$G30+$J30),IF(AD$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AE$6,AE$6<$G30+$J30),IF(AE$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AF$6,AF$6<$G30+$J30),IF(AF$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":62.868814300905171},{"$f":"IF(AND($G30<=AG$6,AG$6<$G30+$J30),IF(AG$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AH$6,AH$6<$G30+$J30),IF(AH$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AI$6,AI$6<$G30+$J30),IF(AI$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AJ$6,AJ$6<$G30+$J30),IF(AJ$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AK$6,AK$6<$G30+$J30),IF(AK$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AL$6,AL$6<$G30+$J30),IF(AL$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AM$6,AM$6<$G30+$J30),IF(AM$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AN$6,AN$6<$G30+$J30),IF(AN$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AO$6,AO$6<$G30+$J30),IF(AO$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AP$6,AP$6<$G30+$J30),IF(AP$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AQ$6,AQ$6<$G30+$J30),IF(AQ$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AR$6,AR$6<$G30+$J30),IF(AR$6<=($G30-1+$M30),$O30*$L30*$P30,$H30*$L30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=AS$6,AS$6<$G30+$J30),IF(AS$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AT$6,AT$6<$G30+$J30),IF(AT$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AU$6,AU$6<$G30+$J30),IF(AU$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AV$6,AV$6<$G30+$J30),IF(AV$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AW$6,AW$6<$G30+$J30),IF(AW$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AX$6,AX$6<$G30+$J30),IF(AX$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AY$6,AY$6<$G30+$J30),IF(AY$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=AZ$6,AZ$6<$G30+$J30),IF(AZ$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BA$6,BA$6<$G30+$J30),IF(BA$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BB$6,BB$6<$G30+$J30),IF(BB$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BC$6,BC$6<$G30+$J30),IF(BC$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BD$6,BD$6<$G30+$J30),IF(BD$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BE$6,BE$6<$G30+$J30),IF(BE$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BF$6,BF$6<$G30+$J30),IF(BF$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BG$6,BG$6<$G30+$J30),IF(BG$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BH$6,BH$6<$G30+$J30),IF(BH$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1001457.7762130076},{"$f":"IF(AND($G30<=BI$6,BI$6<$G30+$J30),IF(BI$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BJ$6,BJ$6<$G30+$J30),IF(BJ$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BK$6,BK$6<$G30+$J30),IF(BK$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BL$6,BL$6<$G30+$J30),IF(BL$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BM$6,BM$6<$G30+$J30),IF(BM$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BN$6,BN$6<$G30+$J30),IF(BN$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BO$6,BO$6<$G30+$J30),IF(BO$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BP$6,BP$6<$G30+$J30),IF(BP$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BQ$6,BQ$6<$G30+$J30),IF(BQ$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BR$6,BR$6<$G30+$J30),IF(BR$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BS$6,BS$6<$G30+$J30),IF(BS$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BT$6,BT$6<$G30+$J30),IF(BT$6<=($G30-1+$M30),$N30*$K30*$P30,$I30*$K30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=BU$6,BU$6<$G30+$J30),IF(BU$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=BV$6,BV$6<$G30+$J30),IF(BV$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=BW$6,BW$6<$G30+$J30),IF(BW$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=BX$6,BX$6<$G30+$J30),IF(BX$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=BY$6,BY$6<$G30+$J30),IF(BY$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=BZ$6,BZ$6<$G30+$J30),IF(BZ$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CA$6,CA$6<$G30+$J30),IF(CA$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CB$6,CB$6<$G30+$J30),IF(CB$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CC$6,CC$6<$G30+$J30),IF(CC$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CD$6,CD$6<$G30+$J30),IF(CD$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CE$6,CE$6<$G30+$J30),IF(CE$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CF$6,CF$6<$G30+$J30),IF(CF$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CG$6,CG$6<$G30+$J30),IF(CG$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CH$6,CH$6<$G30+$J30),IF(CH$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CI$6,CI$6<$G30+$J30),IF(CI$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CJ$6,CJ$6<$G30+$J30),IF(CJ$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.75001301918082},{"$f":"IF(AND($G30<=CK$6,CK$6<$G30+$J30),IF(CK$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CL$6,CL$6<$G30+$J30),IF(CL$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CM$6,CM$6<$G30+$J30),IF(CM$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CN$6,CN$6<$G30+$J30),IF(CN$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CO$6,CO$6<$G30+$J30),IF(CO$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CP$6,CP$6<$G30+$J30),IF(CP$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CQ$6,CQ$6<$G30+$J30),IF(CQ$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CR$6,CR$6<$G30+$J30),IF(CR$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CS$6,CS$6<$G30+$J30),IF(CS$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CT$6,CT$6<$G30+$J30),IF(CT$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CU$6,CU$6<$G30+$J30),IF(CU$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CV$6,CV$6<$G30+$J30),IF(CV$6<=($G30-1+$M30),$O30*$P30,$H30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=CW$6,CW$6<$G30+$J30),IF(CW$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=CX$6,CX$6<$G30+$J30),IF(CX$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=CY$6,CY$6<$G30+$J30),IF(CY$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=CZ$6,CZ$6<$G30+$J30),IF(CZ$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DA$6,DA$6<$G30+$J30),IF(DA$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DB$6,DB$6<$G30+$J30),IF(DB$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DC$6,DC$6<$G30+$J30),IF(DC$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DD$6,DD$6<$G30+$J30),IF(DD$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DE$6,DE$6<$G30+$J30),IF(DE$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DF$6,DF$6<$G30+$J30),IF(DF$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DG$6,DG$6<$G30+$J30),IF(DG$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DH$6,DH$6<$G30+$J30),IF(DH$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DI$6,DI$6<$G30+$J30),IF(DI$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DJ$6,DJ$6<$G30+$J30),IF(DJ$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DK$6,DK$6<$G30+$J30),IF(DK$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DL$6,DL$6<$G30+$J30),IF(DL$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":601332.2266466954},{"$f":"IF(AND($G30<=DM$6,DM$6<$G30+$J30),IF(DM$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DN$6,DN$6<$G30+$J30),IF(DN$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DO$6,DO$6<$G30+$J30),IF(DO$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DP$6,DP$6<$G30+$J30),IF(DP$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DQ$6,DQ$6<$G30+$J30),IF(DQ$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DR$6,DR$6<$G30+$J30),IF(DR$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DS$6,DS$6<$G30+$J30),IF(DS$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DT$6,DT$6<$G30+$J30),IF(DT$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DU$6,DU$6<$G30+$J30),IF(DU$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DV$6,DV$6<$G30+$J30),IF(DV$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DW$6,DW$6<$G30+$J30),IF(DW$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G30<=DX$6,DX$6<$G30+$J30),IF(DX$6<=($G30-1+$M30),$N30*$P30,$I30*$P30),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E30=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Outdoor timerOutdoor timerOutdoor timer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Holiday_Lighting_TimernnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Outdoor timer Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A31,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.4469129372286413E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":114.47372191896464},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A31,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":41.700837326330145},{"$f":"IF(AND($G31<=Q$6,Q$6<$G31+$J31),IF(Q$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=R$6,R$6<$G31+$J31),IF(R$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=S$6,S$6<$G31+$J31),IF(S$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=T$6,T$6<$G31+$J31),IF(T$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=U$6,U$6<$G31+$J31),IF(U$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=V$6,V$6<$G31+$J31),IF(V$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=W$6,W$6<$G31+$J31),IF(W$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=X$6,X$6<$G31+$J31),IF(X$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=Y$6,Y$6<$G31+$J31),IF(Y$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=Z$6,Z$6<$G31+$J31),IF(Z$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.3100909160446395},{"$f":"IF(AND($G31<=AA$6,AA$6<$G31+$J31),IF(AA$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AB$6,AB$6<$G31+$J31),IF(AB$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AC$6,AC$6<$G31+$J31),IF(AC$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AD$6,AD$6<$G31+$J31),IF(AD$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AE$6,AE$6<$G31+$J31),IF(AE$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AF$6,AF$6<$G31+$J31),IF(AF$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AG$6,AG$6<$G31+$J31),IF(AG$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AH$6,AH$6<$G31+$J31),IF(AH$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AI$6,AI$6<$G31+$J31),IF(AI$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AJ$6,AJ$6<$G31+$J31),IF(AJ$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AK$6,AK$6<$G31+$J31),IF(AK$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AL$6,AL$6<$G31+$J31),IF(AL$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AM$6,AM$6<$G31+$J31),IF(AM$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AN$6,AN$6<$G31+$J31),IF(AN$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AO$6,AO$6<$G31+$J31),IF(AO$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AP$6,AP$6<$G31+$J31),IF(AP$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AQ$6,AQ$6<$G31+$J31),IF(AQ$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AR$6,AR$6<$G31+$J31),IF(AR$6<=($G31-1+$M31),$O31*$L31*$P31,$H31*$L31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=AS$6,AS$6<$G31+$J31),IF(AS$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AT$6,AT$6<$G31+$J31),IF(AT$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AU$6,AU$6<$G31+$J31),IF(AU$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AV$6,AV$6<$G31+$J31),IF(AV$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AW$6,AW$6<$G31+$J31),IF(AW$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AX$6,AX$6<$G31+$J31),IF(AX$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AY$6,AY$6<$G31+$J31),IF(AY$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=AZ$6,AZ$6<$G31+$J31),IF(AZ$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=BA$6,BA$6<$G31+$J31),IF(BA$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=BB$6,BB$6<$G31+$J31),IF(BB$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8520.9319903152991},{"$f":"IF(AND($G31<=BC$6,BC$6<$G31+$J31),IF(BC$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BD$6,BD$6<$G31+$J31),IF(BD$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BE$6,BE$6<$G31+$J31),IF(BE$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BF$6,BF$6<$G31+$J31),IF(BF$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BG$6,BG$6<$G31+$J31),IF(BG$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BH$6,BH$6<$G31+$J31),IF(BH$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BI$6,BI$6<$G31+$J31),IF(BI$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BJ$6,BJ$6<$G31+$J31),IF(BJ$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BK$6,BK$6<$G31+$J31),IF(BK$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BL$6,BL$6<$G31+$J31),IF(BL$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BM$6,BM$6<$G31+$J31),IF(BM$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BN$6,BN$6<$G31+$J31),IF(BN$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BO$6,BO$6<$G31+$J31),IF(BO$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BP$6,BP$6<$G31+$J31),IF(BP$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BQ$6,BQ$6<$G31+$J31),IF(BQ$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BR$6,BR$6<$G31+$J31),IF(BR$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BS$6,BS$6<$G31+$J31),IF(BS$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BT$6,BT$6<$G31+$J31),IF(BT$6<=($G31-1+$M31),$N31*$K31*$P31,$I31*$K31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=BU$6,BU$6<$G31+$J31),IF(BU$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=BV$6,BV$6<$G31+$J31),IF(BV$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=BW$6,BW$6<$G31+$J31),IF(BW$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=BX$6,BX$6<$G31+$J31),IF(BX$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=BY$6,BY$6<$G31+$J31),IF(BY$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=BZ$6,BZ$6<$G31+$J31),IF(BZ$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=CA$6,CA$6<$G31+$J31),IF(CA$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=CB$6,CB$6<$G31+$J31),IF(CB$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=CC$6,CC$6<$G31+$J31),IF(CC$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=CD$6,CD$6<$G31+$J31),IF(CD$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9875669131803275},{"$f":"IF(AND($G31<=CE$6,CE$6<$G31+$J31),IF(CE$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CF$6,CF$6<$G31+$J31),IF(CF$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CG$6,CG$6<$G31+$J31),IF(CG$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CH$6,CH$6<$G31+$J31),IF(CH$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CI$6,CI$6<$G31+$J31),IF(CI$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CJ$6,CJ$6<$G31+$J31),IF(CJ$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CK$6,CK$6<$G31+$J31),IF(CK$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CL$6,CL$6<$G31+$J31),IF(CL$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CM$6,CM$6<$G31+$J31),IF(CM$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CN$6,CN$6<$G31+$J31),IF(CN$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CO$6,CO$6<$G31+$J31),IF(CO$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CP$6,CP$6<$G31+$J31),IF(CP$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CQ$6,CQ$6<$G31+$J31),IF(CQ$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CR$6,CR$6<$G31+$J31),IF(CR$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CS$6,CS$6<$G31+$J31),IF(CS$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CT$6,CT$6<$G31+$J31),IF(CT$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CU$6,CU$6<$G31+$J31),IF(CU$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CV$6,CV$6<$G31+$J31),IF(CV$6<=($G31-1+$M31),$O31*$P31,$H31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=CW$6,CW$6<$G31+$J31),IF(CW$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=CX$6,CX$6<$G31+$J31),IF(CX$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=CY$6,CY$6<$G31+$J31),IF(CY$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=CZ$6,CZ$6<$G31+$J31),IF(CZ$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DA$6,DA$6<$G31+$J31),IF(DA$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DB$6,DB$6<$G31+$J31),IF(DB$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DC$6,DC$6<$G31+$J31),IF(DC$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DD$6,DD$6<$G31+$J31),IF(DD$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DE$6,DE$6<$G31+$J31),IF(DE$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DF$6,DF$6<$G31+$J31),IF(DF$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5116.4523642897084},{"$f":"IF(AND($G31<=DG$6,DG$6<$G31+$J31),IF(DG$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DH$6,DH$6<$G31+$J31),IF(DH$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DI$6,DI$6<$G31+$J31),IF(DI$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DJ$6,DJ$6<$G31+$J31),IF(DJ$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DK$6,DK$6<$G31+$J31),IF(DK$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DL$6,DL$6<$G31+$J31),IF(DL$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DM$6,DM$6<$G31+$J31),IF(DM$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DN$6,DN$6<$G31+$J31),IF(DN$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DO$6,DO$6<$G31+$J31),IF(DO$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DP$6,DP$6<$G31+$J31),IF(DP$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DQ$6,DQ$6<$G31+$J31),IF(DQ$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DR$6,DR$6<$G31+$J31),IF(DR$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DS$6,DS$6<$G31+$J31),IF(DS$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DT$6,DT$6<$G31+$J31),IF(DT$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DU$6,DU$6<$G31+$J31),IF(DU$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DV$6,DV$6<$G31+$J31),IF(DV$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DW$6,DW$6<$G31+$J31),IF(DW$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G31<=DX$6,DX$6<$G31+$J31),IF(DX$6<=($G31-1+$M31),$N31*$P31,$I31*$P31),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E31=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Pipe wrapPipe wrapPipe wrap Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaternnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Pipe wrap Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A32,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.2562841224258674E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.6898227512178519},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A32,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":320.43930608815936},{"$f":"IF(AND($G32<=Q$6,Q$6<$G32+$J32),IF(Q$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=R$6,R$6<$G32+$J32),IF(R$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=S$6,S$6<$G32+$J32),IF(S$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=T$6,T$6<$G32+$J32),IF(T$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=U$6,U$6<$G32+$J32),IF(U$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=V$6,V$6<$G32+$J32),IF(V$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=W$6,W$6<$G32+$J32),IF(W$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=X$6,X$6<$G32+$J32),IF(X$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=Y$6,Y$6<$G32+$J32),IF(Y$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=Z$6,Z$6<$G32+$J32),IF(Z$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AA$6,AA$6<$G32+$J32),IF(AA$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AB$6,AB$6<$G32+$J32),IF(AB$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AC$6,AC$6<$G32+$J32),IF(AC$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AD$6,AD$6<$G32+$J32),IF(AD$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AE$6,AE$6<$G32+$J32),IF(AE$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24345175731747293},{"$f":"IF(AND($G32<=AF$6,AF$6<$G32+$J32),IF(AF$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AG$6,AG$6<$G32+$J32),IF(AG$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AH$6,AH$6<$G32+$J32),IF(AH$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AI$6,AI$6<$G32+$J32),IF(AI$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AJ$6,AJ$6<$G32+$J32),IF(AJ$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AK$6,AK$6<$G32+$J32),IF(AK$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AL$6,AL$6<$G32+$J32),IF(AL$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AM$6,AM$6<$G32+$J32),IF(AM$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AN$6,AN$6<$G32+$J32),IF(AN$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AO$6,AO$6<$G32+$J32),IF(AO$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AP$6,AP$6<$G32+$J32),IF(AP$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AQ$6,AQ$6<$G32+$J32),IF(AQ$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AR$6,AR$6<$G32+$J32),IF(AR$6<=($G32-1+$M32),$O32*$L32*$P32,$H32*$L32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=AS$6,AS$6<$G32+$J32),IF(AS$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AT$6,AT$6<$G32+$J32),IF(AT$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AU$6,AU$6<$G32+$J32),IF(AU$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AV$6,AV$6<$G32+$J32),IF(AV$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AW$6,AW$6<$G32+$J32),IF(AW$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AX$6,AX$6<$G32+$J32),IF(AX$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AY$6,AY$6<$G32+$J32),IF(AY$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=AZ$6,AZ$6<$G32+$J32),IF(AZ$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BA$6,BA$6<$G32+$J32),IF(BA$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BB$6,BB$6<$G32+$J32),IF(BB$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BC$6,BC$6<$G32+$J32),IF(BC$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BD$6,BD$6<$G32+$J32),IF(BD$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BE$6,BE$6<$G32+$J32),IF(BE$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BF$6,BF$6<$G32+$J32),IF(BF$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BG$6,BG$6<$G32+$J32),IF(BG$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2682.4938313580301},{"$f":"IF(AND($G32<=BH$6,BH$6<$G32+$J32),IF(BH$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BI$6,BI$6<$G32+$J32),IF(BI$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BJ$6,BJ$6<$G32+$J32),IF(BJ$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BK$6,BK$6<$G32+$J32),IF(BK$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BL$6,BL$6<$G32+$J32),IF(BL$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BM$6,BM$6<$G32+$J32),IF(BM$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BN$6,BN$6<$G32+$J32),IF(BN$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BO$6,BO$6<$G32+$J32),IF(BO$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BP$6,BP$6<$G32+$J32),IF(BP$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BQ$6,BQ$6<$G32+$J32),IF(BQ$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BR$6,BR$6<$G32+$J32),IF(BR$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BS$6,BS$6<$G32+$J32),IF(BS$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BT$6,BT$6<$G32+$J32),IF(BT$6<=($G32-1+$M32),$N32*$K32*$P32,$I32*$K32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=BU$6,BU$6<$G32+$J32),IF(BU$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=BV$6,BV$6<$G32+$J32),IF(BV$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=BW$6,BW$6<$G32+$J32),IF(BW$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=BX$6,BX$6<$G32+$J32),IF(BX$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=BY$6,BY$6<$G32+$J32),IF(BY$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=BZ$6,BZ$6<$G32+$J32),IF(BZ$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CA$6,CA$6<$G32+$J32),IF(CA$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CB$6,CB$6<$G32+$J32),IF(CB$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CC$6,CC$6<$G32+$J32),IF(CC$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CD$6,CD$6<$G32+$J32),IF(CD$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CE$6,CE$6<$G32+$J32),IF(CE$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CF$6,CF$6<$G32+$J32),IF(CF$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CG$6,CG$6<$G32+$J32),IF(CG$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CH$6,CH$6<$G32+$J32),IF(CH$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CI$6,CI$6<$G32+$J32),IF(CI$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.14618228624910989},{"$f":"IF(AND($G32<=CJ$6,CJ$6<$G32+$J32),IF(CJ$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CK$6,CK$6<$G32+$J32),IF(CK$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CL$6,CL$6<$G32+$J32),IF(CL$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CM$6,CM$6<$G32+$J32),IF(CM$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CN$6,CN$6<$G32+$J32),IF(CN$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CO$6,CO$6<$G32+$J32),IF(CO$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CP$6,CP$6<$G32+$J32),IF(CP$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CQ$6,CQ$6<$G32+$J32),IF(CQ$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CR$6,CR$6<$G32+$J32),IF(CR$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CS$6,CS$6<$G32+$J32),IF(CS$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CT$6,CT$6<$G32+$J32),IF(CT$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CU$6,CU$6<$G32+$J32),IF(CU$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CV$6,CV$6<$G32+$J32),IF(CV$6<=($G32-1+$M32),$O32*$P32,$H32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=CW$6,CW$6<$G32+$J32),IF(CW$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=CX$6,CX$6<$G32+$J32),IF(CX$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=CY$6,CY$6<$G32+$J32),IF(CY$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=CZ$6,CZ$6<$G32+$J32),IF(CZ$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DA$6,DA$6<$G32+$J32),IF(DA$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DB$6,DB$6<$G32+$J32),IF(DB$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DC$6,DC$6<$G32+$J32),IF(DC$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DD$6,DD$6<$G32+$J32),IF(DD$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DE$6,DE$6<$G32+$J32),IF(DE$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DF$6,DF$6<$G32+$J32),IF(DF$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DG$6,DG$6<$G32+$J32),IF(DG$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DH$6,DH$6<$G32+$J32),IF(DH$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DI$6,DI$6<$G32+$J32),IF(DI$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DJ$6,DJ$6<$G32+$J32),IF(DJ$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DK$6,DK$6<$G32+$J32),IF(DK$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1610.7219164809335},{"$f":"IF(AND($G32<=DL$6,DL$6<$G32+$J32),IF(DL$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DM$6,DM$6<$G32+$J32),IF(DM$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DN$6,DN$6<$G32+$J32),IF(DN$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DO$6,DO$6<$G32+$J32),IF(DO$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DP$6,DP$6<$G32+$J32),IF(DP$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DQ$6,DQ$6<$G32+$J32),IF(DQ$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DR$6,DR$6<$G32+$J32),IF(DR$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DS$6,DS$6<$G32+$J32),IF(DS$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DT$6,DT$6<$G32+$J32),IF(DT$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DU$6,DU$6<$G32+$J32),IF(DU$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DV$6,DV$6<$G32+$J32),IF(DV$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DW$6,DW$6<$G32+$J32),IF(DW$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G32<=DX$6,DX$6<$G32+$J32),IF(DX$6<=($G32-1+$M32),$N32*$P32,$I32*$P32),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E32=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Power barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Power bars Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A33,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.471319718614408E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.020587306059538},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A33,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":27.771897848256984},{"$f":"IF(AND($G33<=Q$6,Q$6<$G33+$J33),IF(Q$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=R$6,R$6<$G33+$J33),IF(R$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=S$6,S$6<$G33+$J33),IF(S$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=T$6,T$6<$G33+$J33),IF(T$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=U$6,U$6<$G33+$J33),IF(U$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=V$6,V$6<$G33+$J33),IF(V$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=W$6,W$6<$G33+$J33),IF(W$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=X$6,X$6<$G33+$J33),IF(X$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=Y$6,Y$6<$G33+$J33),IF(Y$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=Z$6,Z$6<$G33+$J33),IF(Z$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2165513875347743E-2},{"$f":"IF(AND($G33<=AA$6,AA$6<$G33+$J33),IF(AA$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AB$6,AB$6<$G33+$J33),IF(AB$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AC$6,AC$6<$G33+$J33),IF(AC$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AD$6,AD$6<$G33+$J33),IF(AD$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AE$6,AE$6<$G33+$J33),IF(AE$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AF$6,AF$6<$G33+$J33),IF(AF$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AG$6,AG$6<$G33+$J33),IF(AG$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AH$6,AH$6<$G33+$J33),IF(AH$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AI$6,AI$6<$G33+$J33),IF(AI$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AJ$6,AJ$6<$G33+$J33),IF(AJ$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AK$6,AK$6<$G33+$J33),IF(AK$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AL$6,AL$6<$G33+$J33),IF(AL$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AM$6,AM$6<$G33+$J33),IF(AM$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AN$6,AN$6<$G33+$J33),IF(AN$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AO$6,AO$6<$G33+$J33),IF(AO$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AP$6,AP$6<$G33+$J33),IF(AP$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AQ$6,AQ$6<$G33+$J33),IF(AQ$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AR$6,AR$6<$G33+$J33),IF(AR$6<=($G33-1+$M33),$O33*$L33*$P33,$H33*$L33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=AS$6,AS$6<$G33+$J33),IF(AS$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AT$6,AT$6<$G33+$J33),IF(AT$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AU$6,AU$6<$G33+$J33),IF(AU$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AV$6,AV$6<$G33+$J33),IF(AV$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AW$6,AW$6<$G33+$J33),IF(AW$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AX$6,AX$6<$G33+$J33),IF(AX$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AY$6,AY$6<$G33+$J33),IF(AY$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=AZ$6,AZ$6<$G33+$J33),IF(AZ$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=BA$6,BA$6<$G33+$J33),IF(BA$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=BB$6,BB$6<$G33+$J33),IF(BB$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":496.74700300882313},{"$f":"IF(AND($G33<=BC$6,BC$6<$G33+$J33),IF(BC$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BD$6,BD$6<$G33+$J33),IF(BD$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BE$6,BE$6<$G33+$J33),IF(BE$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BF$6,BF$6<$G33+$J33),IF(BF$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BG$6,BG$6<$G33+$J33),IF(BG$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BH$6,BH$6<$G33+$J33),IF(BH$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BI$6,BI$6<$G33+$J33),IF(BI$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BJ$6,BJ$6<$G33+$J33),IF(BJ$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BK$6,BK$6<$G33+$J33),IF(BK$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BL$6,BL$6<$G33+$J33),IF(BL$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BM$6,BM$6<$G33+$J33),IF(BM$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BN$6,BN$6<$G33+$J33),IF(BN$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BO$6,BO$6<$G33+$J33),IF(BO$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BP$6,BP$6<$G33+$J33),IF(BP$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BQ$6,BQ$6<$G33+$J33),IF(BQ$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BR$6,BR$6<$G33+$J33),IF(BR$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BS$6,BS$6<$G33+$J33),IF(BS$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BT$6,BT$6<$G33+$J33),IF(BT$6<=($G33-1+$M33),$N33*$K33*$P33,$I33*$K33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=BU$6,BU$6<$G33+$J33),IF(BU$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=BV$6,BV$6<$G33+$J33),IF(BV$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=BW$6,BW$6<$G33+$J33),IF(BW$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=BX$6,BX$6<$G33+$J33),IF(BX$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=BY$6,BY$6<$G33+$J33),IF(BY$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=BZ$6,BZ$6<$G33+$J33),IF(BZ$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=CA$6,CA$6<$G33+$J33),IF(CA$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=CB$6,CB$6<$G33+$J33),IF(CB$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=CC$6,CC$6<$G33+$J33),IF(CC$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=CD$6,CD$6<$G33+$J33),IF(CD$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3309435634754179E-2},{"$f":"IF(AND($G33<=CE$6,CE$6<$G33+$J33),IF(CE$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CF$6,CF$6<$G33+$J33),IF(CF$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CG$6,CG$6<$G33+$J33),IF(CG$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CH$6,CH$6<$G33+$J33),IF(CH$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CI$6,CI$6<$G33+$J33),IF(CI$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CJ$6,CJ$6<$G33+$J33),IF(CJ$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CK$6,CK$6<$G33+$J33),IF(CK$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CL$6,CL$6<$G33+$J33),IF(CL$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CM$6,CM$6<$G33+$J33),IF(CM$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CN$6,CN$6<$G33+$J33),IF(CN$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CO$6,CO$6<$G33+$J33),IF(CO$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CP$6,CP$6<$G33+$J33),IF(CP$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CQ$6,CQ$6<$G33+$J33),IF(CQ$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CR$6,CR$6<$G33+$J33),IF(CR$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CS$6,CS$6<$G33+$J33),IF(CS$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CT$6,CT$6<$G33+$J33),IF(CT$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CU$6,CU$6<$G33+$J33),IF(CU$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CV$6,CV$6<$G33+$J33),IF(CV$6<=($G33-1+$M33),$O33*$P33,$H33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=CW$6,CW$6<$G33+$J33),IF(CW$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=CX$6,CX$6<$G33+$J33),IF(CX$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=CY$6,CY$6<$G33+$J33),IF(CY$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=CZ$6,CZ$6<$G33+$J33),IF(CZ$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DA$6,DA$6<$G33+$J33),IF(DA$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DB$6,DB$6<$G33+$J33),IF(DB$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DC$6,DC$6<$G33+$J33),IF(DC$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DD$6,DD$6<$G33+$J33),IF(DD$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DE$6,DE$6<$G33+$J33),IF(DE$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DF$6,DF$6<$G33+$J33),IF(DF$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":298.2751629618715},{"$f":"IF(AND($G33<=DG$6,DG$6<$G33+$J33),IF(DG$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DH$6,DH$6<$G33+$J33),IF(DH$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DI$6,DI$6<$G33+$J33),IF(DI$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DJ$6,DJ$6<$G33+$J33),IF(DJ$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DK$6,DK$6<$G33+$J33),IF(DK$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DL$6,DL$6<$G33+$J33),IF(DL$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DM$6,DM$6<$G33+$J33),IF(DM$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DN$6,DN$6<$G33+$J33),IF(DN$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DO$6,DO$6<$G33+$J33),IF(DO$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DP$6,DP$6<$G33+$J33),IF(DP$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DQ$6,DQ$6<$G33+$J33),IF(DQ$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DR$6,DR$6<$G33+$J33),IF(DR$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DS$6,DS$6<$G33+$J33),IF(DS$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DT$6,DT$6<$G33+$J33),IF(DT$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DU$6,DU$6<$G33+$J33),IF(DU$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DV$6,DV$6<$G33+$J33),IF(DV$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DW$6,DW$6<$G33+$J33),IF(DW$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G33<=DX$6,DX$6<$G33+$J33),IF(DX$6<=($G33-1+$M33),$N33*$P33,$I33*$P33),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E33=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Programmable thermosgrammable thermostatProgrammable thermostat Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomnyD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Programmable thermostat Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A34,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.6627711242542221E-6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":63.15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A34,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":42.695761574763942},{"$f":"IF(AND($G34<=Q$6,Q$6<$G34+$J34),IF(Q$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=R$6,R$6<$G34+$J34),IF(R$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=S$6,S$6<$G34+$J34),IF(S$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=T$6,T$6<$G34+$J34),IF(T$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=U$6,U$6<$G34+$J34),IF(U$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=V$6,V$6<$G34+$J34),IF(V$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=W$6,W$6<$G34+$J34),IF(W$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=X$6,X$6<$G34+$J34),IF(X$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=Y$6,Y$6<$G34+$J34),IF(Y$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=Z$6,Z$6<$G34+$J34),IF(Z$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=AA$6,AA$6<$G34+$J34),IF(AA$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.8399232399883284E-4},{"$f":"IF(AND($G34<=AB$6,AB$6<$G34+$J34),IF(AB$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AC$6,AC$6<$G34+$J34),IF(AC$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AD$6,AD$6<$G34+$J34),IF(AD$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AE$6,AE$6<$G34+$J34),IF(AE$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AF$6,AF$6<$G34+$J34),IF(AF$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AG$6,AG$6<$G34+$J34),IF(AG$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AH$6,AH$6<$G34+$J34),IF(AH$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AI$6,AI$6<$G34+$J34),IF(AI$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AJ$6,AJ$6<$G34+$J34),IF(AJ$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AK$6,AK$6<$G34+$J34),IF(AK$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AL$6,AL$6<$G34+$J34),IF(AL$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AM$6,AM$6<$G34+$J34),IF(AM$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AN$6,AN$6<$G34+$J34),IF(AN$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AO$6,AO$6<$G34+$J34),IF(AO$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AP$6,AP$6<$G34+$J34),IF(AP$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AQ$6,AQ$6<$G34+$J34),IF(AQ$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AR$6,AR$6<$G34+$J34),IF(AR$6<=($G34-1+$M34),$O34*$L34*$P34,$H34*$L34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=AS$6,AS$6<$G34+$J34),IF(AS$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AT$6,AT$6<$G34+$J34),IF(AT$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AU$6,AU$6<$G34+$J34),IF(AU$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AV$6,AV$6<$G34+$J34),IF(AV$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AW$6,AW$6<$G34+$J34),IF(AW$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AX$6,AX$6<$G34+$J34),IF(AX$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AY$6,AY$6<$G34+$J34),IF(AY$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=AZ$6,AZ$6<$G34+$J34),IF(AZ$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=BA$6,BA$6<$G34+$J34),IF(BA$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=BB$6,BB$6<$G34+$J34),IF(BB$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=BC$6,BC$6<$G34+$J34),IF(BC$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4812.7648160854533},{"$f":"IF(AND($G34<=BD$6,BD$6<$G34+$J34),IF(BD$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BE$6,BE$6<$G34+$J34),IF(BE$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BF$6,BF$6<$G34+$J34),IF(BF$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BG$6,BG$6<$G34+$J34),IF(BG$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BH$6,BH$6<$G34+$J34),IF(BH$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BI$6,BI$6<$G34+$J34),IF(BI$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BJ$6,BJ$6<$G34+$J34),IF(BJ$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BK$6,BK$6<$G34+$J34),IF(BK$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BL$6,BL$6<$G34+$J34),IF(BL$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BM$6,BM$6<$G34+$J34),IF(BM$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BN$6,BN$6<$G34+$J34),IF(BN$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BO$6,BO$6<$G34+$J34),IF(BO$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BP$6,BP$6<$G34+$J34),IF(BP$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BQ$6,BQ$6<$G34+$J34),IF(BQ$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BR$6,BR$6<$G34+$J34),IF(BR$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BS$6,BS$6<$G34+$J34),IF(BS$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BT$6,BT$6<$G34+$J34),IF(BT$6<=($G34-1+$M34),$N34*$K34*$P34,$I34*$K34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=BU$6,BU$6<$G34+$J34),IF(BU$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=BV$6,BV$6<$G34+$J34),IF(BV$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=BW$6,BW$6<$G34+$J34),IF(BW$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=BX$6,BX$6<$G34+$J34),IF(BX$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=BY$6,BY$6<$G34+$J34),IF(BY$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=BZ$6,BZ$6<$G34+$J34),IF(BZ$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CA$6,CA$6<$G34+$J34),IF(CA$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CB$6,CB$6<$G34+$J34),IF(CB$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CC$6,CC$6<$G34+$J34),IF(CC$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CD$6,CD$6<$G34+$J34),IF(CD$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CE$6,CE$6<$G34+$J34),IF(CE$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5066221749533133E-4},{"$f":"IF(AND($G34<=CF$6,CF$6<$G34+$J34),IF(CF$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CG$6,CG$6<$G34+$J34),IF(CG$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CH$6,CH$6<$G34+$J34),IF(CH$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CI$6,CI$6<$G34+$J34),IF(CI$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CJ$6,CJ$6<$G34+$J34),IF(CJ$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CK$6,CK$6<$G34+$J34),IF(CK$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CL$6,CL$6<$G34+$J34),IF(CL$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CM$6,CM$6<$G34+$J34),IF(CM$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CN$6,CN$6<$G34+$J34),IF(CN$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CO$6,CO$6<$G34+$J34),IF(CO$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CP$6,CP$6<$G34+$J34),IF(CP$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CQ$6,CQ$6<$G34+$J34),IF(CQ$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CR$6,CR$6<$G34+$J34),IF(CR$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CS$6,CS$6<$G34+$J34),IF(CS$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CT$6,CT$6<$G34+$J34),IF(CT$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CU$6,CU$6<$G34+$J34),IF(CU$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CV$6,CV$6<$G34+$J34),IF(CV$6<=($G34-1+$M34),$O34*$P34,$H34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=CW$6,CW$6<$G34+$J34),IF(CW$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=CX$6,CX$6<$G34+$J34),IF(CX$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=CY$6,CY$6<$G34+$J34),IF(CY$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=CZ$6,CZ$6<$G34+$J34),IF(CZ$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DA$6,DA$6<$G34+$J34),IF(DA$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DB$6,DB$6<$G34+$J34),IF(DB$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DC$6,DC$6<$G34+$J34),IF(DC$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DD$6,DD$6<$G34+$J34),IF(DD$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DE$6,DE$6<$G34+$J34),IF(DE$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DF$6,DF$6<$G34+$J34),IF(DF$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DG$6,DG$6<$G34+$J34),IF(DG$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2889.8578171986528},{"$f":"IF(AND($G34<=DH$6,DH$6<$G34+$J34),IF(DH$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DI$6,DI$6<$G34+$J34),IF(DI$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DJ$6,DJ$6<$G34+$J34),IF(DJ$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DK$6,DK$6<$G34+$J34),IF(DK$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DL$6,DL$6<$G34+$J34),IF(DL$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DM$6,DM$6<$G34+$J34),IF(DM$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DN$6,DN$6<$G34+$J34),IF(DN$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DO$6,DO$6<$G34+$J34),IF(DO$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DP$6,DP$6<$G34+$J34),IF(DP$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DQ$6,DQ$6<$G34+$J34),IF(DQ$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DR$6,DR$6<$G34+$J34),IF(DR$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DS$6,DS$6<$G34+$J34),IF(DS$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DT$6,DT$6<$G34+$J34),IF(DT$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DU$6,DU$6<$G34+$J34),IF(DU$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DV$6,DV$6<$G34+$J34),IF(DV$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DW$6,DW$6<$G34+$J34),IF(DW$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G34<=DX$6,DX$6<$G34+$J34),IF(DX$6<=($G34-1+$M34),$N34*$P34,$I34*$P34),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E34=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Umbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kit Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pr-Residential-ClotheslinennD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Umbrella stand/clothesline kit Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A35,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.4948321706100537E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":295.52720344302327},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A35,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":58.639115580530223},{"$f":"IF(AND($G35<=Q$6,Q$6<$G35+$J35),IF(Q$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=R$6,R$6<$G35+$J35),IF(R$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=S$6,S$6<$G35+$J35),IF(S$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=T$6,T$6<$G35+$J35),IF(T$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=U$6,U$6<$G35+$J35),IF(U$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=V$6,V$6<$G35+$J35),IF(V$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=W$6,W$6<$G35+$J35),IF(W$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=X$6,X$6<$G35+$J35),IF(X$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=Y$6,Y$6<$G35+$J35),IF(Y$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=Z$6,Z$6<$G35+$J35),IF(Z$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8448716762174691},{"$f":"IF(AND($G35<=AA$6,AA$6<$G35+$J35),IF(AA$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AB$6,AB$6<$G35+$J35),IF(AB$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AC$6,AC$6<$G35+$J35),IF(AC$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AD$6,AD$6<$G35+$J35),IF(AD$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AE$6,AE$6<$G35+$J35),IF(AE$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AF$6,AF$6<$G35+$J35),IF(AF$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AG$6,AG$6<$G35+$J35),IF(AG$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AH$6,AH$6<$G35+$J35),IF(AH$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AI$6,AI$6<$G35+$J35),IF(AI$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AJ$6,AJ$6<$G35+$J35),IF(AJ$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AK$6,AK$6<$G35+$J35),IF(AK$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AL$6,AL$6<$G35+$J35),IF(AL$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AM$6,AM$6<$G35+$J35),IF(AM$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AN$6,AN$6<$G35+$J35),IF(AN$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AO$6,AO$6<$G35+$J35),IF(AO$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AP$6,AP$6<$G35+$J35),IF(AP$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AQ$6,AQ$6<$G35+$J35),IF(AQ$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AR$6,AR$6<$G35+$J35),IF(AR$6<=($G35-1+$M35),$O35*$L35*$P35,$H35*$L35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=AS$6,AS$6<$G35+$J35),IF(AS$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AT$6,AT$6<$G35+$J35),IF(AT$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AU$6,AU$6<$G35+$J35),IF(AU$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AV$6,AV$6<$G35+$J35),IF(AV$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AW$6,AW$6<$G35+$J35),IF(AW$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AX$6,AX$6<$G35+$J35),IF(AX$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AY$6,AY$6<$G35+$J35),IF(AY$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=AZ$6,AZ$6<$G35+$J35),IF(AZ$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=BA$6,BA$6<$G35+$J35),IF(BA$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=BB$6,BB$6<$G35+$J35),IF(BB$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":30932.954001733473},{"$f":"IF(AND($G35<=BC$6,BC$6<$G35+$J35),IF(BC$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BD$6,BD$6<$G35+$J35),IF(BD$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BE$6,BE$6<$G35+$J35),IF(BE$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BF$6,BF$6<$G35+$J35),IF(BF$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BG$6,BG$6<$G35+$J35),IF(BG$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BH$6,BH$6<$G35+$J35),IF(BH$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BI$6,BI$6<$G35+$J35),IF(BI$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BJ$6,BJ$6<$G35+$J35),IF(BJ$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BK$6,BK$6<$G35+$J35),IF(BK$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BL$6,BL$6<$G35+$J35),IF(BL$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BM$6,BM$6<$G35+$J35),IF(BM$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BN$6,BN$6<$G35+$J35),IF(BN$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BO$6,BO$6<$G35+$J35),IF(BO$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BP$6,BP$6<$G35+$J35),IF(BP$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BQ$6,BQ$6<$G35+$J35),IF(BQ$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BR$6,BR$6<$G35+$J35),IF(BR$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BS$6,BS$6<$G35+$J35),IF(BS$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BT$6,BT$6<$G35+$J35),IF(BT$6<=($G35-1+$M35),$N35*$K35*$P35,$I35*$K35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=BU$6,BU$6<$G35+$J35),IF(BU$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=BV$6,BV$6<$G35+$J35),IF(BV$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=BW$6,BW$6<$G35+$J35),IF(BW$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=BX$6,BX$6<$G35+$J35),IF(BX$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=BY$6,BY$6<$G35+$J35),IF(BY$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=BZ$6,BZ$6<$G35+$J35),IF(BZ$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=CA$6,CA$6<$G35+$J35),IF(CA$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=CB$6,CB$6<$G35+$J35),IF(CB$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=CC$6,CC$6<$G35+$J35),IF(CC$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=CD$6,CD$6<$G35+$J35),IF(CD$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.7105072873427565},{"$f":"IF(AND($G35<=CE$6,CE$6<$G35+$J35),IF(CE$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CF$6,CF$6<$G35+$J35),IF(CF$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CG$6,CG$6<$G35+$J35),IF(CG$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CH$6,CH$6<$G35+$J35),IF(CH$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CI$6,CI$6<$G35+$J35),IF(CI$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CJ$6,CJ$6<$G35+$J35),IF(CJ$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CK$6,CK$6<$G35+$J35),IF(CK$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CL$6,CL$6<$G35+$J35),IF(CL$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CM$6,CM$6<$G35+$J35),IF(CM$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CN$6,CN$6<$G35+$J35),IF(CN$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CO$6,CO$6<$G35+$J35),IF(CO$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CP$6,CP$6<$G35+$J35),IF(CP$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CQ$6,CQ$6<$G35+$J35),IF(CQ$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CR$6,CR$6<$G35+$J35),IF(CR$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CS$6,CS$6<$G35+$J35),IF(CS$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CT$6,CT$6<$G35+$J35),IF(CT$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CU$6,CU$6<$G35+$J35),IF(CU$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CV$6,CV$6<$G35+$J35),IF(CV$6<=($G35-1+$M35),$O35*$P35,$H35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=CW$6,CW$6<$G35+$J35),IF(CW$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=CX$6,CX$6<$G35+$J35),IF(CX$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=CY$6,CY$6<$G35+$J35),IF(CY$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=CZ$6,CZ$6<$G35+$J35),IF(CZ$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DA$6,DA$6<$G35+$J35),IF(DA$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DB$6,DB$6<$G35+$J35),IF(DB$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DC$6,DC$6<$G35+$J35),IF(DC$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DD$6,DD$6<$G35+$J35),IF(DD$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DE$6,DE$6<$G35+$J35),IF(DE$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DF$6,DF$6<$G35+$J35),IF(DF$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18573.905508988544},{"$f":"IF(AND($G35<=DG$6,DG$6<$G35+$J35),IF(DG$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DH$6,DH$6<$G35+$J35),IF(DH$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DI$6,DI$6<$G35+$J35),IF(DI$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DJ$6,DJ$6<$G35+$J35),IF(DJ$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DK$6,DK$6<$G35+$J35),IF(DK$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DL$6,DL$6<$G35+$J35),IF(DL$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DM$6,DM$6<$G35+$J35),IF(DM$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DN$6,DN$6<$G35+$J35),IF(DN$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DO$6,DO$6<$G35+$J35),IF(DO$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DP$6,DP$6<$G35+$J35),IF(DP$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DQ$6,DQ$6<$G35+$J35),IF(DQ$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DR$6,DR$6<$G35+$J35),IF(DR$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DS$6,DS$6<$G35+$J35),IF(DS$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DT$6,DT$6<$G35+$J35),IF(DT$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DU$6,DU$6<$G35+$J35),IF(DU$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DV$6,DV$6<$G35+$J35),IF(DV$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DW$6,DW$6<$G35+$J35),IF(DW$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G35<=DX$6,DX$6<$G35+$J35),IF(DX$6<=($G35-1+$M35),$N35*$P35,$I35*$P35),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E35=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Water heater blanketWater heater blanketWater heater blanket Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ptial-Water_Heater_BlanketnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Water heater blanket Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A36,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.63864025837781E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":75.67448866338988},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A36,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":5.7730172439985772},{"$f":"IF(AND($G36<=Q$6,Q$6<$G36+$J36),IF(Q$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=R$6,R$6<$G36+$J36),IF(R$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=S$6,S$6<$G36+$J36),IF(S$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=T$6,T$6<$G36+$J36),IF(T$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=U$6,U$6<$G36+$J36),IF(U$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=V$6,V$6<$G36+$J36),IF(V$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=W$6,W$6<$G36+$J36),IF(W$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.9019420718838629E-2},{"$f":"IF(AND($G36<=X$6,X$6<$G36+$J36),IF(X$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=Y$6,Y$6<$G36+$J36),IF(Y$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=Z$6,Z$6<$G36+$J36),IF(Z$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AA$6,AA$6<$G36+$J36),IF(AA$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AB$6,AB$6<$G36+$J36),IF(AB$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AC$6,AC$6<$G36+$J36),IF(AC$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AD$6,AD$6<$G36+$J36),IF(AD$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AE$6,AE$6<$G36+$J36),IF(AE$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AF$6,AF$6<$G36+$J36),IF(AF$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AG$6,AG$6<$G36+$J36),IF(AG$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AH$6,AH$6<$G36+$J36),IF(AH$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AI$6,AI$6<$G36+$J36),IF(AI$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AJ$6,AJ$6<$G36+$J36),IF(AJ$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AK$6,AK$6<$G36+$J36),IF(AK$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AL$6,AL$6<$G36+$J36),IF(AL$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AM$6,AM$6<$G36+$J36),IF(AM$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AN$6,AN$6<$G36+$J36),IF(AN$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AO$6,AO$6<$G36+$J36),IF(AO$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AP$6,AP$6<$G36+$J36),IF(AP$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AQ$6,AQ$6<$G36+$J36),IF(AQ$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AR$6,AR$6<$G36+$J36),IF(AR$6<=($G36-1+$M36),$O36*$L36*$P36,$H36*$L36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=AS$6,AS$6<$G36+$J36),IF(AS$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AT$6,AT$6<$G36+$J36),IF(AT$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AU$6,AU$6<$G36+$J36),IF(AU$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AV$6,AV$6<$G36+$J36),IF(AV$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AW$6,AW$6<$G36+$J36),IF(AW$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AX$6,AX$6<$G36+$J36),IF(AX$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AY$6,AY$6<$G36+$J36),IF(AY$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":779.81012549702916},{"$f":"IF(AND($G36<=AZ$6,AZ$6<$G36+$J36),IF(AZ$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BA$6,BA$6<$G36+$J36),IF(BA$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BB$6,BB$6<$G36+$J36),IF(BB$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BC$6,BC$6<$G36+$J36),IF(BC$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BD$6,BD$6<$G36+$J36),IF(BD$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BE$6,BE$6<$G36+$J36),IF(BE$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BF$6,BF$6<$G36+$J36),IF(BF$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BG$6,BG$6<$G36+$J36),IF(BG$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BH$6,BH$6<$G36+$J36),IF(BH$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BI$6,BI$6<$G36+$J36),IF(BI$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BJ$6,BJ$6<$G36+$J36),IF(BJ$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BK$6,BK$6<$G36+$J36),IF(BK$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BL$6,BL$6<$G36+$J36),IF(BL$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BM$6,BM$6<$G36+$J36),IF(BM$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BN$6,BN$6<$G36+$J36),IF(BN$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BO$6,BO$6<$G36+$J36),IF(BO$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BP$6,BP$6<$G36+$J36),IF(BP$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BQ$6,BQ$6<$G36+$J36),IF(BQ$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BR$6,BR$6<$G36+$J36),IF(BR$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BS$6,BS$6<$G36+$J36),IF(BS$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BT$6,BT$6<$G36+$J36),IF(BT$6<=($G36-1+$M36),$N36*$K36*$P36,$I36*$K36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=BU$6,BU$6<$G36+$J36),IF(BU$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=BV$6,BV$6<$G36+$J36),IF(BV$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=BW$6,BW$6<$G36+$J36),IF(BW$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=BX$6,BX$6<$G36+$J36),IF(BX$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=BY$6,BY$6<$G36+$J36),IF(BY$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=BZ$6,BZ$6<$G36+$J36),IF(BZ$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=CA$6,CA$6<$G36+$J36),IF(CA$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3452324947819319E-2},{"$f":"IF(AND($G36<=CB$6,CB$6<$G36+$J36),IF(CB$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CC$6,CC$6<$G36+$J36),IF(CC$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CD$6,CD$6<$G36+$J36),IF(CD$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CE$6,CE$6<$G36+$J36),IF(CE$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CF$6,CF$6<$G36+$J36),IF(CF$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CG$6,CG$6<$G36+$J36),IF(CG$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CH$6,CH$6<$G36+$J36),IF(CH$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CI$6,CI$6<$G36+$J36),IF(CI$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CJ$6,CJ$6<$G36+$J36),IF(CJ$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CK$6,CK$6<$G36+$J36),IF(CK$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CL$6,CL$6<$G36+$J36),IF(CL$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CM$6,CM$6<$G36+$J36),IF(CM$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CN$6,CN$6<$G36+$J36),IF(CN$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CO$6,CO$6<$G36+$J36),IF(CO$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CP$6,CP$6<$G36+$J36),IF(CP$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CQ$6,CQ$6<$G36+$J36),IF(CQ$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CR$6,CR$6<$G36+$J36),IF(CR$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CS$6,CS$6<$G36+$J36),IF(CS$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CT$6,CT$6<$G36+$J36),IF(CT$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CU$6,CU$6<$G36+$J36),IF(CU$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CV$6,CV$6<$G36+$J36),IF(CV$6<=($G36-1+$M36),$O36*$P36,$H36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=CW$6,CW$6<$G36+$J36),IF(CW$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=CX$6,CX$6<$G36+$J36),IF(CX$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=CY$6,CY$6<$G36+$J36),IF(CY$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=CZ$6,CZ$6<$G36+$J36),IF(CZ$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=DA$6,DA$6<$G36+$J36),IF(DA$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=DB$6,DB$6<$G36+$J36),IF(DB$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=DC$6,DC$6<$G36+$J36),IF(DC$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":468.24236654289888},{"$f":"IF(AND($G36<=DD$6,DD$6<$G36+$J36),IF(DD$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DE$6,DE$6<$G36+$J36),IF(DE$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DF$6,DF$6<$G36+$J36),IF(DF$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DG$6,DG$6<$G36+$J36),IF(DG$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DH$6,DH$6<$G36+$J36),IF(DH$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DI$6,DI$6<$G36+$J36),IF(DI$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DJ$6,DJ$6<$G36+$J36),IF(DJ$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DK$6,DK$6<$G36+$J36),IF(DK$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DL$6,DL$6<$G36+$J36),IF(DL$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DM$6,DM$6<$G36+$J36),IF(DM$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DN$6,DN$6<$G36+$J36),IF(DN$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DO$6,DO$6<$G36+$J36),IF(DO$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DP$6,DP$6<$G36+$J36),IF(DP$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DQ$6,DQ$6<$G36+$J36),IF(DQ$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DR$6,DR$6<$G36+$J36),IF(DR$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DS$6,DS$6<$G36+$J36),IF(DS$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DT$6,DT$6<$G36+$J36),IF(DT$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DU$6,DU$6<$G36+$J36),IF(DU$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DV$6,DV$6<$G36+$J36),IF(DV$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DW$6,DW$6<$G36+$J36),IF(DW$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G36<=DX$6,DX$6<$G36+$J36),IF(DX$6<=($G36-1+$M36),$N36*$P36,$I36*$P36),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E36=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.WeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Weatherstrip Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A37,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.1721979754671629E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":39.600036160240585},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A37,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":352.78048566996409},{"$f":"IF(AND($G37<=Q$6,Q$6<$G37+$J37),IF(Q$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=R$6,R$6<$G37+$J37),IF(R$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=S$6,S$6<$G37+$J37),IF(S$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=T$6,T$6<$G37+$J37),IF(T$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=U$6,U$6<$G37+$J37),IF(U$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=V$6,V$6<$G37+$J37),IF(V$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=W$6,W$6<$G37+$J37),IF(W$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=X$6,X$6<$G37+$J37),IF(X$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=Y$6,Y$6<$G37+$J37),IF(Y$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=Z$6,Z$6<$G37+$J37),IF(Z$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=AA$6,AA$6<$G37+$J37),IF(AA$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=AB$6,AB$6<$G37+$J37),IF(AB$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=AC$6,AC$6<$G37+$J37),IF(AC$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.38866991175735116},{"$f":"IF(AND($G37<=AD$6,AD$6<$G37+$J37),IF(AD$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AE$6,AE$6<$G37+$J37),IF(AE$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AF$6,AF$6<$G37+$J37),IF(AF$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AG$6,AG$6<$G37+$J37),IF(AG$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AH$6,AH$6<$G37+$J37),IF(AH$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AI$6,AI$6<$G37+$J37),IF(AI$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AJ$6,AJ$6<$G37+$J37),IF(AJ$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AK$6,AK$6<$G37+$J37),IF(AK$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AL$6,AL$6<$G37+$J37),IF(AL$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AM$6,AM$6<$G37+$J37),IF(AM$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AN$6,AN$6<$G37+$J37),IF(AN$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AO$6,AO$6<$G37+$J37),IF(AO$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AP$6,AP$6<$G37+$J37),IF(AP$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AQ$6,AQ$6<$G37+$J37),IF(AQ$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AR$6,AR$6<$G37+$J37),IF(AR$6<=($G37-1+$M37),$O37*$L37*$P37,$H37*$L37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=AS$6,AS$6<$G37+$J37),IF(AS$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AT$6,AT$6<$G37+$J37),IF(AT$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AU$6,AU$6<$G37+$J37),IF(AU$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AV$6,AV$6<$G37+$J37),IF(AV$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AW$6,AW$6<$G37+$J37),IF(AW$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AX$6,AX$6<$G37+$J37),IF(AX$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AY$6,AY$6<$G37+$J37),IF(AY$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=AZ$6,AZ$6<$G37+$J37),IF(AZ$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BA$6,BA$6<$G37+$J37),IF(BA$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BB$6,BB$6<$G37+$J37),IF(BB$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BC$6,BC$6<$G37+$J37),IF(BC$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BD$6,BD$6<$G37+$J37),IF(BD$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BE$6,BE$6<$G37+$J37),IF(BE$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":24936.566554030014},{"$f":"IF(AND($G37<=BF$6,BF$6<$G37+$J37),IF(BF$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BG$6,BG$6<$G37+$J37),IF(BG$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BH$6,BH$6<$G37+$J37),IF(BH$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BI$6,BI$6<$G37+$J37),IF(BI$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BJ$6,BJ$6<$G37+$J37),IF(BJ$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BK$6,BK$6<$G37+$J37),IF(BK$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BL$6,BL$6<$G37+$J37),IF(BL$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BM$6,BM$6<$G37+$J37),IF(BM$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BN$6,BN$6<$G37+$J37),IF(BN$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BO$6,BO$6<$G37+$J37),IF(BO$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BP$6,BP$6<$G37+$J37),IF(BP$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BQ$6,BQ$6<$G37+$J37),IF(BQ$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BR$6,BR$6<$G37+$J37),IF(BR$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BS$6,BS$6<$G37+$J37),IF(BS$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BT$6,BT$6<$G37+$J37),IF(BT$6<=($G37-1+$M37),$N37*$K37*$P37,$I37*$K37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=BU$6,BU$6<$G37+$J37),IF(BU$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=BV$6,BV$6<$G37+$J37),IF(BV$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=BW$6,BW$6<$G37+$J37),IF(BW$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=BX$6,BX$6<$G37+$J37),IF(BX$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=BY$6,BY$6<$G37+$J37),IF(BY$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=BZ$6,BZ$6<$G37+$J37),IF(BZ$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CA$6,CA$6<$G37+$J37),IF(CA$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CB$6,CB$6<$G37+$J37),IF(CB$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CC$6,CC$6<$G37+$J37),IF(CC$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CD$6,CD$6<$G37+$J37),IF(CD$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CE$6,CE$6<$G37+$J37),IF(CE$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CF$6,CF$6<$G37+$J37),IF(CF$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CG$6,CG$6<$G37+$J37),IF(CG$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.23337952834260181},{"$f":"IF(AND($G37<=CH$6,CH$6<$G37+$J37),IF(CH$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CI$6,CI$6<$G37+$J37),IF(CI$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CJ$6,CJ$6<$G37+$J37),IF(CJ$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CK$6,CK$6<$G37+$J37),IF(CK$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CL$6,CL$6<$G37+$J37),IF(CL$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CM$6,CM$6<$G37+$J37),IF(CM$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CN$6,CN$6<$G37+$J37),IF(CN$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CO$6,CO$6<$G37+$J37),IF(CO$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CP$6,CP$6<$G37+$J37),IF(CP$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CQ$6,CQ$6<$G37+$J37),IF(CQ$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CR$6,CR$6<$G37+$J37),IF(CR$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CS$6,CS$6<$G37+$J37),IF(CS$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CT$6,CT$6<$G37+$J37),IF(CT$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CU$6,CU$6<$G37+$J37),IF(CU$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CV$6,CV$6<$G37+$J37),IF(CV$6<=($G37-1+$M37),$O37*$P37,$H37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=CW$6,CW$6<$G37+$J37),IF(CW$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=CX$6,CX$6<$G37+$J37),IF(CX$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=CY$6,CY$6<$G37+$J37),IF(CY$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=CZ$6,CZ$6<$G37+$J37),IF(CZ$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DA$6,DA$6<$G37+$J37),IF(DA$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DB$6,DB$6<$G37+$J37),IF(DB$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DC$6,DC$6<$G37+$J37),IF(DC$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DD$6,DD$6<$G37+$J37),IF(DD$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DE$6,DE$6<$G37+$J37),IF(DE$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DF$6,DF$6<$G37+$J37),IF(DF$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DG$6,DG$6<$G37+$J37),IF(DG$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DH$6,DH$6<$G37+$J37),IF(DH$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DI$6,DI$6<$G37+$J37),IF(DI$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14973.333321712555},{"$f":"IF(AND($G37<=DJ$6,DJ$6<$G37+$J37),IF(DJ$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DK$6,DK$6<$G37+$J37),IF(DK$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DL$6,DL$6<$G37+$J37),IF(DL$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DM$6,DM$6<$G37+$J37),IF(DM$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DN$6,DN$6<$G37+$J37),IF(DN$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DO$6,DO$6<$G37+$J37),IF(DO$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DP$6,DP$6<$G37+$J37),IF(DP$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DQ$6,DQ$6<$G37+$J37),IF(DQ$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DR$6,DR$6<$G37+$J37),IF(DR$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DS$6,DS$6<$G37+$J37),IF(DS$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DT$6,DT$6<$G37+$J37),IF(DT$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DU$6,DU$6<$G37+$J37),IF(DU$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DV$6,DV$6<$G37+$J37),IF(DV$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DW$6,DW$6<$G37+$J37),IF(DW$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G37<=DX$6,DX$6<$G37+$J37),IF(DX$6<=($G37-1+$M37),$N37*$P37,$I37*$P37),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E37=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 12 HOCFL EUL - 12 HOSBL CFL EUL - 12 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 12 HO Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A38,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A38,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G38<=Q$6,Q$6<$G38+$J38),IF(Q$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=R$6,R$6<$G38+$J38),IF(R$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=S$6,S$6<$G38+$J38),IF(S$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=T$6,T$6<$G38+$J38),IF(T$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=U$6,U$6<$G38+$J38),IF(U$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=V$6,V$6<$G38+$J38),IF(V$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=W$6,W$6<$G38+$J38),IF(W$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=X$6,X$6<$G38+$J38),IF(X$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=Y$6,Y$6<$G38+$J38),IF(Y$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=Z$6,Z$6<$G38+$J38),IF(Z$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AA$6,AA$6<$G38+$J38),IF(AA$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AB$6,AB$6<$G38+$J38),IF(AB$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AC$6,AC$6<$G38+$J38),IF(AC$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AD$6,AD$6<$G38+$J38),IF(AD$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AE$6,AE$6<$G38+$J38),IF(AE$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AF$6,AF$6<$G38+$J38),IF(AF$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AG$6,AG$6<$G38+$J38),IF(AG$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AH$6,AH$6<$G38+$J38),IF(AH$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AI$6,AI$6<$G38+$J38),IF(AI$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AJ$6,AJ$6<$G38+$J38),IF(AJ$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AK$6,AK$6<$G38+$J38),IF(AK$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AL$6,AL$6<$G38+$J38),IF(AL$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AM$6,AM$6<$G38+$J38),IF(AM$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AN$6,AN$6<$G38+$J38),IF(AN$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AO$6,AO$6<$G38+$J38),IF(AO$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AP$6,AP$6<$G38+$J38),IF(AP$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AQ$6,AQ$6<$G38+$J38),IF(AQ$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AR$6,AR$6<$G38+$J38),IF(AR$6<=($G38-1+$M38),$O38*$L38*$P38,$H38*$L38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AS$6,AS$6<$G38+$J38),IF(AS$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AT$6,AT$6<$G38+$J38),IF(AT$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AU$6,AU$6<$G38+$J38),IF(AU$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AV$6,AV$6<$G38+$J38),IF(AV$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AW$6,AW$6<$G38+$J38),IF(AW$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AX$6,AX$6<$G38+$J38),IF(AX$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AY$6,AY$6<$G38+$J38),IF(AY$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=AZ$6,AZ$6<$G38+$J38),IF(AZ$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BA$6,BA$6<$G38+$J38),IF(BA$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BB$6,BB$6<$G38+$J38),IF(BB$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BC$6,BC$6<$G38+$J38),IF(BC$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BD$6,BD$6<$G38+$J38),IF(BD$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BE$6,BE$6<$G38+$J38),IF(BE$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BF$6,BF$6<$G38+$J38),IF(BF$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BG$6,BG$6<$G38+$J38),IF(BG$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BH$6,BH$6<$G38+$J38),IF(BH$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BI$6,BI$6<$G38+$J38),IF(BI$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BJ$6,BJ$6<$G38+$J38),IF(BJ$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BK$6,BK$6<$G38+$J38),IF(BK$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BL$6,BL$6<$G38+$J38),IF(BL$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BM$6,BM$6<$G38+$J38),IF(BM$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BN$6,BN$6<$G38+$J38),IF(BN$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BO$6,BO$6<$G38+$J38),IF(BO$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BP$6,BP$6<$G38+$J38),IF(BP$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BQ$6,BQ$6<$G38+$J38),IF(BQ$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BR$6,BR$6<$G38+$J38),IF(BR$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BS$6,BS$6<$G38+$J38),IF(BS$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BT$6,BT$6<$G38+$J38),IF(BT$6<=($G38-1+$M38),$N38*$K38*$P38,$I38*$K38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BU$6,BU$6<$G38+$J38),IF(BU$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BV$6,BV$6<$G38+$J38),IF(BV$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BW$6,BW$6<$G38+$J38),IF(BW$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BX$6,BX$6<$G38+$J38),IF(BX$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BY$6,BY$6<$G38+$J38),IF(BY$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=BZ$6,BZ$6<$G38+$J38),IF(BZ$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CA$6,CA$6<$G38+$J38),IF(CA$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CB$6,CB$6<$G38+$J38),IF(CB$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CC$6,CC$6<$G38+$J38),IF(CC$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CD$6,CD$6<$G38+$J38),IF(CD$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CE$6,CE$6<$G38+$J38),IF(CE$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CF$6,CF$6<$G38+$J38),IF(CF$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CG$6,CG$6<$G38+$J38),IF(CG$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CH$6,CH$6<$G38+$J38),IF(CH$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CI$6,CI$6<$G38+$J38),IF(CI$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CJ$6,CJ$6<$G38+$J38),IF(CJ$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CK$6,CK$6<$G38+$J38),IF(CK$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CL$6,CL$6<$G38+$J38),IF(CL$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CM$6,CM$6<$G38+$J38),IF(CM$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CN$6,CN$6<$G38+$J38),IF(CN$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CO$6,CO$6<$G38+$J38),IF(CO$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CP$6,CP$6<$G38+$J38),IF(CP$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CQ$6,CQ$6<$G38+$J38),IF(CQ$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CR$6,CR$6<$G38+$J38),IF(CR$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CS$6,CS$6<$G38+$J38),IF(CS$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CT$6,CT$6<$G38+$J38),IF(CT$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CU$6,CU$6<$G38+$J38),IF(CU$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CV$6,CV$6<$G38+$J38),IF(CV$6<=($G38-1+$M38),$O38*$P38,$H38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CW$6,CW$6<$G38+$J38),IF(CW$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CX$6,CX$6<$G38+$J38),IF(CX$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CY$6,CY$6<$G38+$J38),IF(CY$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=CZ$6,CZ$6<$G38+$J38),IF(CZ$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DA$6,DA$6<$G38+$J38),IF(DA$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DB$6,DB$6<$G38+$J38),IF(DB$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DC$6,DC$6<$G38+$J38),IF(DC$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DD$6,DD$6<$G38+$J38),IF(DD$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DE$6,DE$6<$G38+$J38),IF(DE$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DF$6,DF$6<$G38+$J38),IF(DF$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DG$6,DG$6<$G38+$J38),IF(DG$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DH$6,DH$6<$G38+$J38),IF(DH$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DI$6,DI$6<$G38+$J38),IF(DI$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DJ$6,DJ$6<$G38+$J38),IF(DJ$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DK$6,DK$6<$G38+$J38),IF(DK$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DL$6,DL$6<$G38+$J38),IF(DL$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DM$6,DM$6<$G38+$J38),IF(DM$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DN$6,DN$6<$G38+$J38),IF(DN$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DO$6,DO$6<$G38+$J38),IF(DO$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DP$6,DP$6<$G38+$J38),IF(DP$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DQ$6,DQ$6<$G38+$J38),IF(DQ$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DR$6,DR$6<$G38+$J38),IF(DR$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DS$6,DS$6<$G38+$J38),IF(DS$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DT$6,DT$6<$G38+$J38),IF(DT$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DU$6,DU$6<$G38+$J38),IF(DU$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DV$6,DV$6<$G38+$J38),IF(DV$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DW$6,DW$6<$G38+$J38),IF(DW$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G38<=DX$6,DX$6<$G38+$J38),IF(DX$6<=($G38-1+$M38),$N38*$P38,$I38*$P38),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E38=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 12 Std Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A39,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A39,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G39<=Q$6,Q$6<$G39+$J39),IF(Q$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=R$6,R$6<$G39+$J39),IF(R$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=S$6,S$6<$G39+$J39),IF(S$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=T$6,T$6<$G39+$J39),IF(T$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=U$6,U$6<$G39+$J39),IF(U$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=V$6,V$6<$G39+$J39),IF(V$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=W$6,W$6<$G39+$J39),IF(W$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=X$6,X$6<$G39+$J39),IF(X$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=Y$6,Y$6<$G39+$J39),IF(Y$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=Z$6,Z$6<$G39+$J39),IF(Z$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AA$6,AA$6<$G39+$J39),IF(AA$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AB$6,AB$6<$G39+$J39),IF(AB$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AC$6,AC$6<$G39+$J39),IF(AC$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AD$6,AD$6<$G39+$J39),IF(AD$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AE$6,AE$6<$G39+$J39),IF(AE$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AF$6,AF$6<$G39+$J39),IF(AF$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AG$6,AG$6<$G39+$J39),IF(AG$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AH$6,AH$6<$G39+$J39),IF(AH$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AI$6,AI$6<$G39+$J39),IF(AI$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AJ$6,AJ$6<$G39+$J39),IF(AJ$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AK$6,AK$6<$G39+$J39),IF(AK$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AL$6,AL$6<$G39+$J39),IF(AL$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AM$6,AM$6<$G39+$J39),IF(AM$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AN$6,AN$6<$G39+$J39),IF(AN$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AO$6,AO$6<$G39+$J39),IF(AO$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AP$6,AP$6<$G39+$J39),IF(AP$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AQ$6,AQ$6<$G39+$J39),IF(AQ$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AR$6,AR$6<$G39+$J39),IF(AR$6<=($G39-1+$M39),$O39*$L39*$P39,$H39*$L39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AS$6,AS$6<$G39+$J39),IF(AS$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AT$6,AT$6<$G39+$J39),IF(AT$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AU$6,AU$6<$G39+$J39),IF(AU$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AV$6,AV$6<$G39+$J39),IF(AV$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AW$6,AW$6<$G39+$J39),IF(AW$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AX$6,AX$6<$G39+$J39),IF(AX$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AY$6,AY$6<$G39+$J39),IF(AY$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=AZ$6,AZ$6<$G39+$J39),IF(AZ$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BA$6,BA$6<$G39+$J39),IF(BA$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BB$6,BB$6<$G39+$J39),IF(BB$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BC$6,BC$6<$G39+$J39),IF(BC$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BD$6,BD$6<$G39+$J39),IF(BD$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BE$6,BE$6<$G39+$J39),IF(BE$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BF$6,BF$6<$G39+$J39),IF(BF$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BG$6,BG$6<$G39+$J39),IF(BG$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BH$6,BH$6<$G39+$J39),IF(BH$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BI$6,BI$6<$G39+$J39),IF(BI$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BJ$6,BJ$6<$G39+$J39),IF(BJ$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BK$6,BK$6<$G39+$J39),IF(BK$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BL$6,BL$6<$G39+$J39),IF(BL$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BM$6,BM$6<$G39+$J39),IF(BM$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BN$6,BN$6<$G39+$J39),IF(BN$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BO$6,BO$6<$G39+$J39),IF(BO$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BP$6,BP$6<$G39+$J39),IF(BP$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BQ$6,BQ$6<$G39+$J39),IF(BQ$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BR$6,BR$6<$G39+$J39),IF(BR$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BS$6,BS$6<$G39+$J39),IF(BS$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BT$6,BT$6<$G39+$J39),IF(BT$6<=($G39-1+$M39),$N39*$K39*$P39,$I39*$K39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BU$6,BU$6<$G39+$J39),IF(BU$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BV$6,BV$6<$G39+$J39),IF(BV$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BW$6,BW$6<$G39+$J39),IF(BW$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BX$6,BX$6<$G39+$J39),IF(BX$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BY$6,BY$6<$G39+$J39),IF(BY$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=BZ$6,BZ$6<$G39+$J39),IF(BZ$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CA$6,CA$6<$G39+$J39),IF(CA$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CB$6,CB$6<$G39+$J39),IF(CB$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CC$6,CC$6<$G39+$J39),IF(CC$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CD$6,CD$6<$G39+$J39),IF(CD$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CE$6,CE$6<$G39+$J39),IF(CE$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CF$6,CF$6<$G39+$J39),IF(CF$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CG$6,CG$6<$G39+$J39),IF(CG$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CH$6,CH$6<$G39+$J39),IF(CH$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CI$6,CI$6<$G39+$J39),IF(CI$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CJ$6,CJ$6<$G39+$J39),IF(CJ$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CK$6,CK$6<$G39+$J39),IF(CK$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CL$6,CL$6<$G39+$J39),IF(CL$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CM$6,CM$6<$G39+$J39),IF(CM$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CN$6,CN$6<$G39+$J39),IF(CN$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CO$6,CO$6<$G39+$J39),IF(CO$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CP$6,CP$6<$G39+$J39),IF(CP$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CQ$6,CQ$6<$G39+$J39),IF(CQ$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CR$6,CR$6<$G39+$J39),IF(CR$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CS$6,CS$6<$G39+$J39),IF(CS$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CT$6,CT$6<$G39+$J39),IF(CT$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CU$6,CU$6<$G39+$J39),IF(CU$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CV$6,CV$6<$G39+$J39),IF(CV$6<=($G39-1+$M39),$O39*$P39,$H39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CW$6,CW$6<$G39+$J39),IF(CW$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CX$6,CX$6<$G39+$J39),IF(CX$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CY$6,CY$6<$G39+$J39),IF(CY$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=CZ$6,CZ$6<$G39+$J39),IF(CZ$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DA$6,DA$6<$G39+$J39),IF(DA$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DB$6,DB$6<$G39+$J39),IF(DB$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DC$6,DC$6<$G39+$J39),IF(DC$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DD$6,DD$6<$G39+$J39),IF(DD$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DE$6,DE$6<$G39+$J39),IF(DE$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DF$6,DF$6<$G39+$J39),IF(DF$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DG$6,DG$6<$G39+$J39),IF(DG$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DH$6,DH$6<$G39+$J39),IF(DH$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DI$6,DI$6<$G39+$J39),IF(DI$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DJ$6,DJ$6<$G39+$J39),IF(DJ$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DK$6,DK$6<$G39+$J39),IF(DK$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DL$6,DL$6<$G39+$J39),IF(DL$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DM$6,DM$6<$G39+$J39),IF(DM$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DN$6,DN$6<$G39+$J39),IF(DN$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DO$6,DO$6<$G39+$J39),IF(DO$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DP$6,DP$6<$G39+$J39),IF(DP$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DQ$6,DQ$6<$G39+$J39),IF(DQ$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DR$6,DR$6<$G39+$J39),IF(DR$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DS$6,DS$6<$G39+$J39),IF(DS$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DT$6,DT$6<$G39+$J39),IF(DT$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DU$6,DU$6<$G39+$J39),IF(DU$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DV$6,DV$6<$G39+$J39),IF(DV$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DW$6,DW$6<$G39+$J39),IF(DW$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G39<=DX$6,DX$6<$G39+$J39),IF(DX$6<=($G39-1+$M39),$N39*$P39,$I39*$P39),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E39=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 3 HO Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A40,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A40,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G40<=Q$6,Q$6<$G40+$J40),IF(Q$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=R$6,R$6<$G40+$J40),IF(R$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=S$6,S$6<$G40+$J40),IF(S$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=T$6,T$6<$G40+$J40),IF(T$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=U$6,U$6<$G40+$J40),IF(U$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=V$6,V$6<$G40+$J40),IF(V$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=W$6,W$6<$G40+$J40),IF(W$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=X$6,X$6<$G40+$J40),IF(X$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=Y$6,Y$6<$G40+$J40),IF(Y$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=Z$6,Z$6<$G40+$J40),IF(Z$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AA$6,AA$6<$G40+$J40),IF(AA$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AB$6,AB$6<$G40+$J40),IF(AB$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AC$6,AC$6<$G40+$J40),IF(AC$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AD$6,AD$6<$G40+$J40),IF(AD$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AE$6,AE$6<$G40+$J40),IF(AE$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AF$6,AF$6<$G40+$J40),IF(AF$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AG$6,AG$6<$G40+$J40),IF(AG$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AH$6,AH$6<$G40+$J40),IF(AH$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AI$6,AI$6<$G40+$J40),IF(AI$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AJ$6,AJ$6<$G40+$J40),IF(AJ$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AK$6,AK$6<$G40+$J40),IF(AK$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AL$6,AL$6<$G40+$J40),IF(AL$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AM$6,AM$6<$G40+$J40),IF(AM$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AN$6,AN$6<$G40+$J40),IF(AN$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AO$6,AO$6<$G40+$J40),IF(AO$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AP$6,AP$6<$G40+$J40),IF(AP$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AQ$6,AQ$6<$G40+$J40),IF(AQ$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AR$6,AR$6<$G40+$J40),IF(AR$6<=($G40-1+$M40),$O40*$L40*$P40,$H40*$L40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AS$6,AS$6<$G40+$J40),IF(AS$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AT$6,AT$6<$G40+$J40),IF(AT$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AU$6,AU$6<$G40+$J40),IF(AU$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AV$6,AV$6<$G40+$J40),IF(AV$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AW$6,AW$6<$G40+$J40),IF(AW$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AX$6,AX$6<$G40+$J40),IF(AX$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AY$6,AY$6<$G40+$J40),IF(AY$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=AZ$6,AZ$6<$G40+$J40),IF(AZ$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BA$6,BA$6<$G40+$J40),IF(BA$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BB$6,BB$6<$G40+$J40),IF(BB$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BC$6,BC$6<$G40+$J40),IF(BC$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BD$6,BD$6<$G40+$J40),IF(BD$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BE$6,BE$6<$G40+$J40),IF(BE$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BF$6,BF$6<$G40+$J40),IF(BF$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BG$6,BG$6<$G40+$J40),IF(BG$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BH$6,BH$6<$G40+$J40),IF(BH$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BI$6,BI$6<$G40+$J40),IF(BI$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BJ$6,BJ$6<$G40+$J40),IF(BJ$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BK$6,BK$6<$G40+$J40),IF(BK$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BL$6,BL$6<$G40+$J40),IF(BL$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BM$6,BM$6<$G40+$J40),IF(BM$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BN$6,BN$6<$G40+$J40),IF(BN$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BO$6,BO$6<$G40+$J40),IF(BO$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BP$6,BP$6<$G40+$J40),IF(BP$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BQ$6,BQ$6<$G40+$J40),IF(BQ$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BR$6,BR$6<$G40+$J40),IF(BR$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BS$6,BS$6<$G40+$J40),IF(BS$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BT$6,BT$6<$G40+$J40),IF(BT$6<=($G40-1+$M40),$N40*$K40*$P40,$I40*$K40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BU$6,BU$6<$G40+$J40),IF(BU$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BV$6,BV$6<$G40+$J40),IF(BV$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BW$6,BW$6<$G40+$J40),IF(BW$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BX$6,BX$6<$G40+$J40),IF(BX$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BY$6,BY$6<$G40+$J40),IF(BY$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=BZ$6,BZ$6<$G40+$J40),IF(BZ$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CA$6,CA$6<$G40+$J40),IF(CA$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CB$6,CB$6<$G40+$J40),IF(CB$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CC$6,CC$6<$G40+$J40),IF(CC$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CD$6,CD$6<$G40+$J40),IF(CD$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CE$6,CE$6<$G40+$J40),IF(CE$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CF$6,CF$6<$G40+$J40),IF(CF$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CG$6,CG$6<$G40+$J40),IF(CG$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CH$6,CH$6<$G40+$J40),IF(CH$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CI$6,CI$6<$G40+$J40),IF(CI$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CJ$6,CJ$6<$G40+$J40),IF(CJ$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CK$6,CK$6<$G40+$J40),IF(CK$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CL$6,CL$6<$G40+$J40),IF(CL$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CM$6,CM$6<$G40+$J40),IF(CM$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CN$6,CN$6<$G40+$J40),IF(CN$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CO$6,CO$6<$G40+$J40),IF(CO$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CP$6,CP$6<$G40+$J40),IF(CP$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CQ$6,CQ$6<$G40+$J40),IF(CQ$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CR$6,CR$6<$G40+$J40),IF(CR$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CS$6,CS$6<$G40+$J40),IF(CS$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CT$6,CT$6<$G40+$J40),IF(CT$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CU$6,CU$6<$G40+$J40),IF(CU$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CV$6,CV$6<$G40+$J40),IF(CV$6<=($G40-1+$M40),$O40*$P40,$H40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CW$6,CW$6<$G40+$J40),IF(CW$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CX$6,CX$6<$G40+$J40),IF(CX$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CY$6,CY$6<$G40+$J40),IF(CY$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=CZ$6,CZ$6<$G40+$J40),IF(CZ$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DA$6,DA$6<$G40+$J40),IF(DA$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DB$6,DB$6<$G40+$J40),IF(DB$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DC$6,DC$6<$G40+$J40),IF(DC$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DD$6,DD$6<$G40+$J40),IF(DD$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DE$6,DE$6<$G40+$J40),IF(DE$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DF$6,DF$6<$G40+$J40),IF(DF$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DG$6,DG$6<$G40+$J40),IF(DG$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DH$6,DH$6<$G40+$J40),IF(DH$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DI$6,DI$6<$G40+$J40),IF(DI$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DJ$6,DJ$6<$G40+$J40),IF(DJ$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DK$6,DK$6<$G40+$J40),IF(DK$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DL$6,DL$6<$G40+$J40),IF(DL$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DM$6,DM$6<$G40+$J40),IF(DM$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DN$6,DN$6<$G40+$J40),IF(DN$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DO$6,DO$6<$G40+$J40),IF(DO$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DP$6,DP$6<$G40+$J40),IF(DP$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DQ$6,DQ$6<$G40+$J40),IF(DQ$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DR$6,DR$6<$G40+$J40),IF(DR$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DS$6,DS$6<$G40+$J40),IF(DS$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DT$6,DT$6<$G40+$J40),IF(DT$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DU$6,DU$6<$G40+$J40),IF(DU$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DV$6,DV$6<$G40+$J40),IF(DV$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DW$6,DW$6<$G40+$J40),IF(DW$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G40<=DX$6,DX$6<$G40+$J40),IF(DX$6<=($G40-1+$M40),$N40*$P40,$I40*$P40),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E40=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 PARCFL EUL - 3 PARSBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 3 PAR Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A41,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A41,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G41<=Q$6,Q$6<$G41+$J41),IF(Q$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=R$6,R$6<$G41+$J41),IF(R$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=S$6,S$6<$G41+$J41),IF(S$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=T$6,T$6<$G41+$J41),IF(T$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=U$6,U$6<$G41+$J41),IF(U$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=V$6,V$6<$G41+$J41),IF(V$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=W$6,W$6<$G41+$J41),IF(W$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=X$6,X$6<$G41+$J41),IF(X$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=Y$6,Y$6<$G41+$J41),IF(Y$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=Z$6,Z$6<$G41+$J41),IF(Z$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AA$6,AA$6<$G41+$J41),IF(AA$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AB$6,AB$6<$G41+$J41),IF(AB$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AC$6,AC$6<$G41+$J41),IF(AC$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AD$6,AD$6<$G41+$J41),IF(AD$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AE$6,AE$6<$G41+$J41),IF(AE$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AF$6,AF$6<$G41+$J41),IF(AF$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AG$6,AG$6<$G41+$J41),IF(AG$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AH$6,AH$6<$G41+$J41),IF(AH$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AI$6,AI$6<$G41+$J41),IF(AI$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AJ$6,AJ$6<$G41+$J41),IF(AJ$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AK$6,AK$6<$G41+$J41),IF(AK$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AL$6,AL$6<$G41+$J41),IF(AL$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AM$6,AM$6<$G41+$J41),IF(AM$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AN$6,AN$6<$G41+$J41),IF(AN$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AO$6,AO$6<$G41+$J41),IF(AO$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AP$6,AP$6<$G41+$J41),IF(AP$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AQ$6,AQ$6<$G41+$J41),IF(AQ$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AR$6,AR$6<$G41+$J41),IF(AR$6<=($G41-1+$M41),$O41*$L41*$P41,$H41*$L41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AS$6,AS$6<$G41+$J41),IF(AS$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AT$6,AT$6<$G41+$J41),IF(AT$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AU$6,AU$6<$G41+$J41),IF(AU$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AV$6,AV$6<$G41+$J41),IF(AV$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AW$6,AW$6<$G41+$J41),IF(AW$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AX$6,AX$6<$G41+$J41),IF(AX$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AY$6,AY$6<$G41+$J41),IF(AY$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=AZ$6,AZ$6<$G41+$J41),IF(AZ$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BA$6,BA$6<$G41+$J41),IF(BA$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BB$6,BB$6<$G41+$J41),IF(BB$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BC$6,BC$6<$G41+$J41),IF(BC$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BD$6,BD$6<$G41+$J41),IF(BD$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BE$6,BE$6<$G41+$J41),IF(BE$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BF$6,BF$6<$G41+$J41),IF(BF$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BG$6,BG$6<$G41+$J41),IF(BG$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BH$6,BH$6<$G41+$J41),IF(BH$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BI$6,BI$6<$G41+$J41),IF(BI$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BJ$6,BJ$6<$G41+$J41),IF(BJ$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BK$6,BK$6<$G41+$J41),IF(BK$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BL$6,BL$6<$G41+$J41),IF(BL$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BM$6,BM$6<$G41+$J41),IF(BM$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BN$6,BN$6<$G41+$J41),IF(BN$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BO$6,BO$6<$G41+$J41),IF(BO$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BP$6,BP$6<$G41+$J41),IF(BP$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BQ$6,BQ$6<$G41+$J41),IF(BQ$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BR$6,BR$6<$G41+$J41),IF(BR$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BS$6,BS$6<$G41+$J41),IF(BS$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BT$6,BT$6<$G41+$J41),IF(BT$6<=($G41-1+$M41),$N41*$K41*$P41,$I41*$K41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BU$6,BU$6<$G41+$J41),IF(BU$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BV$6,BV$6<$G41+$J41),IF(BV$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BW$6,BW$6<$G41+$J41),IF(BW$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BX$6,BX$6<$G41+$J41),IF(BX$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BY$6,BY$6<$G41+$J41),IF(BY$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=BZ$6,BZ$6<$G41+$J41),IF(BZ$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CA$6,CA$6<$G41+$J41),IF(CA$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CB$6,CB$6<$G41+$J41),IF(CB$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CC$6,CC$6<$G41+$J41),IF(CC$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CD$6,CD$6<$G41+$J41),IF(CD$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CE$6,CE$6<$G41+$J41),IF(CE$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CF$6,CF$6<$G41+$J41),IF(CF$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CG$6,CG$6<$G41+$J41),IF(CG$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CH$6,CH$6<$G41+$J41),IF(CH$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CI$6,CI$6<$G41+$J41),IF(CI$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CJ$6,CJ$6<$G41+$J41),IF(CJ$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CK$6,CK$6<$G41+$J41),IF(CK$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CL$6,CL$6<$G41+$J41),IF(CL$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CM$6,CM$6<$G41+$J41),IF(CM$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CN$6,CN$6<$G41+$J41),IF(CN$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CO$6,CO$6<$G41+$J41),IF(CO$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CP$6,CP$6<$G41+$J41),IF(CP$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CQ$6,CQ$6<$G41+$J41),IF(CQ$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CR$6,CR$6<$G41+$J41),IF(CR$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CS$6,CS$6<$G41+$J41),IF(CS$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CT$6,CT$6<$G41+$J41),IF(CT$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CU$6,CU$6<$G41+$J41),IF(CU$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CV$6,CV$6<$G41+$J41),IF(CV$6<=($G41-1+$M41),$O41*$P41,$H41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CW$6,CW$6<$G41+$J41),IF(CW$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CX$6,CX$6<$G41+$J41),IF(CX$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CY$6,CY$6<$G41+$J41),IF(CY$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=CZ$6,CZ$6<$G41+$J41),IF(CZ$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DA$6,DA$6<$G41+$J41),IF(DA$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DB$6,DB$6<$G41+$J41),IF(DB$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DC$6,DC$6<$G41+$J41),IF(DC$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DD$6,DD$6<$G41+$J41),IF(DD$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DE$6,DE$6<$G41+$J41),IF(DE$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DF$6,DF$6<$G41+$J41),IF(DF$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DG$6,DG$6<$G41+$J41),IF(DG$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DH$6,DH$6<$G41+$J41),IF(DH$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DI$6,DI$6<$G41+$J41),IF(DI$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DJ$6,DJ$6<$G41+$J41),IF(DJ$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DK$6,DK$6<$G41+$J41),IF(DK$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DL$6,DL$6<$G41+$J41),IF(DL$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DM$6,DM$6<$G41+$J41),IF(DM$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DN$6,DN$6<$G41+$J41),IF(DN$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DO$6,DO$6<$G41+$J41),IF(DO$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DP$6,DP$6<$G41+$J41),IF(DP$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DQ$6,DQ$6<$G41+$J41),IF(DQ$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DR$6,DR$6<$G41+$J41),IF(DR$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DS$6,DS$6<$G41+$J41),IF(DS$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DT$6,DT$6<$G41+$J41),IF(DT$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DU$6,DU$6<$G41+$J41),IF(DU$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DV$6,DV$6<$G41+$J41),IF(DV$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DW$6,DW$6<$G41+$J41),IF(DW$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G41<=DX$6,DX$6<$G41+$J41),IF(DX$6<=($G41-1+$M41),$N41*$P41,$I41*$P41),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E41=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 StdCFL EUL - 3 StdSBL CFL EUL - 3 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 3 Std Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A42,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A42,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G42<=Q$6,Q$6<$G42+$J42),IF(Q$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=R$6,R$6<$G42+$J42),IF(R$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=S$6,S$6<$G42+$J42),IF(S$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=T$6,T$6<$G42+$J42),IF(T$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=U$6,U$6<$G42+$J42),IF(U$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=V$6,V$6<$G42+$J42),IF(V$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=W$6,W$6<$G42+$J42),IF(W$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=X$6,X$6<$G42+$J42),IF(X$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=Y$6,Y$6<$G42+$J42),IF(Y$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=Z$6,Z$6<$G42+$J42),IF(Z$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AA$6,AA$6<$G42+$J42),IF(AA$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AB$6,AB$6<$G42+$J42),IF(AB$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AC$6,AC$6<$G42+$J42),IF(AC$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AD$6,AD$6<$G42+$J42),IF(AD$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AE$6,AE$6<$G42+$J42),IF(AE$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AF$6,AF$6<$G42+$J42),IF(AF$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AG$6,AG$6<$G42+$J42),IF(AG$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AH$6,AH$6<$G42+$J42),IF(AH$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AI$6,AI$6<$G42+$J42),IF(AI$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AJ$6,AJ$6<$G42+$J42),IF(AJ$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AK$6,AK$6<$G42+$J42),IF(AK$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AL$6,AL$6<$G42+$J42),IF(AL$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AM$6,AM$6<$G42+$J42),IF(AM$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AN$6,AN$6<$G42+$J42),IF(AN$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AO$6,AO$6<$G42+$J42),IF(AO$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AP$6,AP$6<$G42+$J42),IF(AP$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AQ$6,AQ$6<$G42+$J42),IF(AQ$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AR$6,AR$6<$G42+$J42),IF(AR$6<=($G42-1+$M42),$O42*$L42*$P42,$H42*$L42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AS$6,AS$6<$G42+$J42),IF(AS$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AT$6,AT$6<$G42+$J42),IF(AT$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AU$6,AU$6<$G42+$J42),IF(AU$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AV$6,AV$6<$G42+$J42),IF(AV$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AW$6,AW$6<$G42+$J42),IF(AW$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AX$6,AX$6<$G42+$J42),IF(AX$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AY$6,AY$6<$G42+$J42),IF(AY$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=AZ$6,AZ$6<$G42+$J42),IF(AZ$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BA$6,BA$6<$G42+$J42),IF(BA$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BB$6,BB$6<$G42+$J42),IF(BB$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BC$6,BC$6<$G42+$J42),IF(BC$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BD$6,BD$6<$G42+$J42),IF(BD$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BE$6,BE$6<$G42+$J42),IF(BE$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BF$6,BF$6<$G42+$J42),IF(BF$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BG$6,BG$6<$G42+$J42),IF(BG$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BH$6,BH$6<$G42+$J42),IF(BH$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BI$6,BI$6<$G42+$J42),IF(BI$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BJ$6,BJ$6<$G42+$J42),IF(BJ$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BK$6,BK$6<$G42+$J42),IF(BK$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BL$6,BL$6<$G42+$J42),IF(BL$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BM$6,BM$6<$G42+$J42),IF(BM$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BN$6,BN$6<$G42+$J42),IF(BN$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BO$6,BO$6<$G42+$J42),IF(BO$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BP$6,BP$6<$G42+$J42),IF(BP$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BQ$6,BQ$6<$G42+$J42),IF(BQ$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BR$6,BR$6<$G42+$J42),IF(BR$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BS$6,BS$6<$G42+$J42),IF(BS$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BT$6,BT$6<$G42+$J42),IF(BT$6<=($G42-1+$M42),$N42*$K42*$P42,$I42*$K42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BU$6,BU$6<$G42+$J42),IF(BU$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BV$6,BV$6<$G42+$J42),IF(BV$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BW$6,BW$6<$G42+$J42),IF(BW$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BX$6,BX$6<$G42+$J42),IF(BX$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BY$6,BY$6<$G42+$J42),IF(BY$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=BZ$6,BZ$6<$G42+$J42),IF(BZ$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CA$6,CA$6<$G42+$J42),IF(CA$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CB$6,CB$6<$G42+$J42),IF(CB$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CC$6,CC$6<$G42+$J42),IF(CC$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CD$6,CD$6<$G42+$J42),IF(CD$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CE$6,CE$6<$G42+$J42),IF(CE$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CF$6,CF$6<$G42+$J42),IF(CF$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CG$6,CG$6<$G42+$J42),IF(CG$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CH$6,CH$6<$G42+$J42),IF(CH$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CI$6,CI$6<$G42+$J42),IF(CI$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CJ$6,CJ$6<$G42+$J42),IF(CJ$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CK$6,CK$6<$G42+$J42),IF(CK$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CL$6,CL$6<$G42+$J42),IF(CL$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CM$6,CM$6<$G42+$J42),IF(CM$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CN$6,CN$6<$G42+$J42),IF(CN$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CO$6,CO$6<$G42+$J42),IF(CO$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CP$6,CP$6<$G42+$J42),IF(CP$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CQ$6,CQ$6<$G42+$J42),IF(CQ$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CR$6,CR$6<$G42+$J42),IF(CR$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CS$6,CS$6<$G42+$J42),IF(CS$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CT$6,CT$6<$G42+$J42),IF(CT$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CU$6,CU$6<$G42+$J42),IF(CU$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CV$6,CV$6<$G42+$J42),IF(CV$6<=($G42-1+$M42),$O42*$P42,$H42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CW$6,CW$6<$G42+$J42),IF(CW$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CX$6,CX$6<$G42+$J42),IF(CX$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CY$6,CY$6<$G42+$J42),IF(CY$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=CZ$6,CZ$6<$G42+$J42),IF(CZ$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DA$6,DA$6<$G42+$J42),IF(DA$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DB$6,DB$6<$G42+$J42),IF(DB$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DC$6,DC$6<$G42+$J42),IF(DC$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DD$6,DD$6<$G42+$J42),IF(DD$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DE$6,DE$6<$G42+$J42),IF(DE$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DF$6,DF$6<$G42+$J42),IF(DF$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DG$6,DG$6<$G42+$J42),IF(DG$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DH$6,DH$6<$G42+$J42),IF(DH$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DI$6,DI$6<$G42+$J42),IF(DI$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DJ$6,DJ$6<$G42+$J42),IF(DJ$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DK$6,DK$6<$G42+$J42),IF(DK$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DL$6,DL$6<$G42+$J42),IF(DL$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DM$6,DM$6<$G42+$J42),IF(DM$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DN$6,DN$6<$G42+$J42),IF(DN$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DO$6,DO$6<$G42+$J42),IF(DO$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DP$6,DP$6<$G42+$J42),IF(DP$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DQ$6,DQ$6<$G42+$J42),IF(DQ$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DR$6,DR$6<$G42+$J42),IF(DR$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DS$6,DS$6<$G42+$J42),IF(DS$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DT$6,DT$6<$G42+$J42),IF(DT$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DU$6,DU$6<$G42+$J42),IF(DU$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DV$6,DV$6<$G42+$J42),IF(DV$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DW$6,DW$6<$G42+$J42),IF(DW$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G42<=DX$6,DX$6<$G42+$J42),IF(DX$6<=($G42-1+$M42),$N42*$P42,$I42*$P42),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E42=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.Contractor EUL - 1Contractor EUL - 1SBL Contractor EUL - 1 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL Contractor EUL - 1 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A43,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A43,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G43<=Q$6,Q$6<$G43+$J43),IF(Q$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=R$6,R$6<$G43+$J43),IF(R$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=S$6,S$6<$G43+$J43),IF(S$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=T$6,T$6<$G43+$J43),IF(T$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=U$6,U$6<$G43+$J43),IF(U$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=V$6,V$6<$G43+$J43),IF(V$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=W$6,W$6<$G43+$J43),IF(W$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=X$6,X$6<$G43+$J43),IF(X$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=Y$6,Y$6<$G43+$J43),IF(Y$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=Z$6,Z$6<$G43+$J43),IF(Z$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AA$6,AA$6<$G43+$J43),IF(AA$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AB$6,AB$6<$G43+$J43),IF(AB$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AC$6,AC$6<$G43+$J43),IF(AC$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AD$6,AD$6<$G43+$J43),IF(AD$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AE$6,AE$6<$G43+$J43),IF(AE$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AF$6,AF$6<$G43+$J43),IF(AF$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AG$6,AG$6<$G43+$J43),IF(AG$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AH$6,AH$6<$G43+$J43),IF(AH$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AI$6,AI$6<$G43+$J43),IF(AI$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AJ$6,AJ$6<$G43+$J43),IF(AJ$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AK$6,AK$6<$G43+$J43),IF(AK$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AL$6,AL$6<$G43+$J43),IF(AL$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AM$6,AM$6<$G43+$J43),IF(AM$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AN$6,AN$6<$G43+$J43),IF(AN$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AO$6,AO$6<$G43+$J43),IF(AO$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AP$6,AP$6<$G43+$J43),IF(AP$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AQ$6,AQ$6<$G43+$J43),IF(AQ$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AR$6,AR$6<$G43+$J43),IF(AR$6<=($G43-1+$M43),$O43*$L43*$P43,$H43*$L43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AS$6,AS$6<$G43+$J43),IF(AS$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AT$6,AT$6<$G43+$J43),IF(AT$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AU$6,AU$6<$G43+$J43),IF(AU$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AV$6,AV$6<$G43+$J43),IF(AV$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AW$6,AW$6<$G43+$J43),IF(AW$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AX$6,AX$6<$G43+$J43),IF(AX$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AY$6,AY$6<$G43+$J43),IF(AY$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=AZ$6,AZ$6<$G43+$J43),IF(AZ$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BA$6,BA$6<$G43+$J43),IF(BA$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BB$6,BB$6<$G43+$J43),IF(BB$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BC$6,BC$6<$G43+$J43),IF(BC$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BD$6,BD$6<$G43+$J43),IF(BD$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BE$6,BE$6<$G43+$J43),IF(BE$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BF$6,BF$6<$G43+$J43),IF(BF$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BG$6,BG$6<$G43+$J43),IF(BG$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BH$6,BH$6<$G43+$J43),IF(BH$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BI$6,BI$6<$G43+$J43),IF(BI$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BJ$6,BJ$6<$G43+$J43),IF(BJ$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BK$6,BK$6<$G43+$J43),IF(BK$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BL$6,BL$6<$G43+$J43),IF(BL$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BM$6,BM$6<$G43+$J43),IF(BM$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BN$6,BN$6<$G43+$J43),IF(BN$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BO$6,BO$6<$G43+$J43),IF(BO$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BP$6,BP$6<$G43+$J43),IF(BP$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BQ$6,BQ$6<$G43+$J43),IF(BQ$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BR$6,BR$6<$G43+$J43),IF(BR$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BS$6,BS$6<$G43+$J43),IF(BS$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BT$6,BT$6<$G43+$J43),IF(BT$6<=($G43-1+$M43),$N43*$K43*$P43,$I43*$K43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BU$6,BU$6<$G43+$J43),IF(BU$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BV$6,BV$6<$G43+$J43),IF(BV$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BW$6,BW$6<$G43+$J43),IF(BW$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BX$6,BX$6<$G43+$J43),IF(BX$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BY$6,BY$6<$G43+$J43),IF(BY$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=BZ$6,BZ$6<$G43+$J43),IF(BZ$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CA$6,CA$6<$G43+$J43),IF(CA$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CB$6,CB$6<$G43+$J43),IF(CB$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CC$6,CC$6<$G43+$J43),IF(CC$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CD$6,CD$6<$G43+$J43),IF(CD$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CE$6,CE$6<$G43+$J43),IF(CE$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CF$6,CF$6<$G43+$J43),IF(CF$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CG$6,CG$6<$G43+$J43),IF(CG$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CH$6,CH$6<$G43+$J43),IF(CH$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CI$6,CI$6<$G43+$J43),IF(CI$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CJ$6,CJ$6<$G43+$J43),IF(CJ$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CK$6,CK$6<$G43+$J43),IF(CK$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CL$6,CL$6<$G43+$J43),IF(CL$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CM$6,CM$6<$G43+$J43),IF(CM$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CN$6,CN$6<$G43+$J43),IF(CN$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CO$6,CO$6<$G43+$J43),IF(CO$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CP$6,CP$6<$G43+$J43),IF(CP$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CQ$6,CQ$6<$G43+$J43),IF(CQ$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CR$6,CR$6<$G43+$J43),IF(CR$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CS$6,CS$6<$G43+$J43),IF(CS$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CT$6,CT$6<$G43+$J43),IF(CT$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CU$6,CU$6<$G43+$J43),IF(CU$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CV$6,CV$6<$G43+$J43),IF(CV$6<=($G43-1+$M43),$O43*$P43,$H43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CW$6,CW$6<$G43+$J43),IF(CW$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CX$6,CX$6<$G43+$J43),IF(CX$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CY$6,CY$6<$G43+$J43),IF(CY$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=CZ$6,CZ$6<$G43+$J43),IF(CZ$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DA$6,DA$6<$G43+$J43),IF(DA$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DB$6,DB$6<$G43+$J43),IF(DB$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DC$6,DC$6<$G43+$J43),IF(DC$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DD$6,DD$6<$G43+$J43),IF(DD$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DE$6,DE$6<$G43+$J43),IF(DE$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DF$6,DF$6<$G43+$J43),IF(DF$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DG$6,DG$6<$G43+$J43),IF(DG$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DH$6,DH$6<$G43+$J43),IF(DH$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DI$6,DI$6<$G43+$J43),IF(DI$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DJ$6,DJ$6<$G43+$J43),IF(DJ$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DK$6,DK$6<$G43+$J43),IF(DK$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DL$6,DL$6<$G43+$J43),IF(DL$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DM$6,DM$6<$G43+$J43),IF(DM$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DN$6,DN$6<$G43+$J43),IF(DN$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DO$6,DO$6<$G43+$J43),IF(DO$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DP$6,DP$6<$G43+$J43),IF(DP$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DQ$6,DQ$6<$G43+$J43),IF(DQ$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DR$6,DR$6<$G43+$J43),IF(DR$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DS$6,DS$6<$G43+$J43),IF(DS$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DT$6,DT$6<$G43+$J43),IF(DT$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DU$6,DU$6<$G43+$J43),IF(DU$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DV$6,DV$6<$G43+$J43),IF(DV$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DW$6,DW$6<$G43+$J43),IF(DW$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G43<=DX$6,DX$6<$G43+$J43),IF(DX$6<=($G43-1+$M43),$N43*$P43,$I43*$P43),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E43=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.exit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL exit EUL - 10 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A44,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A44,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G44<=Q$6,Q$6<$G44+$J44),IF(Q$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=R$6,R$6<$G44+$J44),IF(R$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=S$6,S$6<$G44+$J44),IF(S$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=T$6,T$6<$G44+$J44),IF(T$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=U$6,U$6<$G44+$J44),IF(U$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=V$6,V$6<$G44+$J44),IF(V$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=W$6,W$6<$G44+$J44),IF(W$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=X$6,X$6<$G44+$J44),IF(X$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=Y$6,Y$6<$G44+$J44),IF(Y$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=Z$6,Z$6<$G44+$J44),IF(Z$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AA$6,AA$6<$G44+$J44),IF(AA$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AB$6,AB$6<$G44+$J44),IF(AB$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AC$6,AC$6<$G44+$J44),IF(AC$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AD$6,AD$6<$G44+$J44),IF(AD$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AE$6,AE$6<$G44+$J44),IF(AE$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AF$6,AF$6<$G44+$J44),IF(AF$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AG$6,AG$6<$G44+$J44),IF(AG$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AH$6,AH$6<$G44+$J44),IF(AH$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AI$6,AI$6<$G44+$J44),IF(AI$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AJ$6,AJ$6<$G44+$J44),IF(AJ$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AK$6,AK$6<$G44+$J44),IF(AK$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AL$6,AL$6<$G44+$J44),IF(AL$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AM$6,AM$6<$G44+$J44),IF(AM$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AN$6,AN$6<$G44+$J44),IF(AN$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AO$6,AO$6<$G44+$J44),IF(AO$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AP$6,AP$6<$G44+$J44),IF(AP$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AQ$6,AQ$6<$G44+$J44),IF(AQ$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AR$6,AR$6<$G44+$J44),IF(AR$6<=($G44-1+$M44),$O44*$L44*$P44,$H44*$L44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AS$6,AS$6<$G44+$J44),IF(AS$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AT$6,AT$6<$G44+$J44),IF(AT$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AU$6,AU$6<$G44+$J44),IF(AU$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AV$6,AV$6<$G44+$J44),IF(AV$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AW$6,AW$6<$G44+$J44),IF(AW$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AX$6,AX$6<$G44+$J44),IF(AX$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AY$6,AY$6<$G44+$J44),IF(AY$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=AZ$6,AZ$6<$G44+$J44),IF(AZ$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BA$6,BA$6<$G44+$J44),IF(BA$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BB$6,BB$6<$G44+$J44),IF(BB$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BC$6,BC$6<$G44+$J44),IF(BC$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BD$6,BD$6<$G44+$J44),IF(BD$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BE$6,BE$6<$G44+$J44),IF(BE$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BF$6,BF$6<$G44+$J44),IF(BF$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BG$6,BG$6<$G44+$J44),IF(BG$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BH$6,BH$6<$G44+$J44),IF(BH$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BI$6,BI$6<$G44+$J44),IF(BI$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BJ$6,BJ$6<$G44+$J44),IF(BJ$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BK$6,BK$6<$G44+$J44),IF(BK$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BL$6,BL$6<$G44+$J44),IF(BL$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BM$6,BM$6<$G44+$J44),IF(BM$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BN$6,BN$6<$G44+$J44),IF(BN$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BO$6,BO$6<$G44+$J44),IF(BO$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BP$6,BP$6<$G44+$J44),IF(BP$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BQ$6,BQ$6<$G44+$J44),IF(BQ$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BR$6,BR$6<$G44+$J44),IF(BR$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BS$6,BS$6<$G44+$J44),IF(BS$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BT$6,BT$6<$G44+$J44),IF(BT$6<=($G44-1+$M44),$N44*$K44*$P44,$I44*$K44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BU$6,BU$6<$G44+$J44),IF(BU$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BV$6,BV$6<$G44+$J44),IF(BV$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BW$6,BW$6<$G44+$J44),IF(BW$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BX$6,BX$6<$G44+$J44),IF(BX$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BY$6,BY$6<$G44+$J44),IF(BY$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=BZ$6,BZ$6<$G44+$J44),IF(BZ$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CA$6,CA$6<$G44+$J44),IF(CA$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CB$6,CB$6<$G44+$J44),IF(CB$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CC$6,CC$6<$G44+$J44),IF(CC$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CD$6,CD$6<$G44+$J44),IF(CD$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CE$6,CE$6<$G44+$J44),IF(CE$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CF$6,CF$6<$G44+$J44),IF(CF$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CG$6,CG$6<$G44+$J44),IF(CG$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CH$6,CH$6<$G44+$J44),IF(CH$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CI$6,CI$6<$G44+$J44),IF(CI$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CJ$6,CJ$6<$G44+$J44),IF(CJ$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CK$6,CK$6<$G44+$J44),IF(CK$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CL$6,CL$6<$G44+$J44),IF(CL$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CM$6,CM$6<$G44+$J44),IF(CM$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CN$6,CN$6<$G44+$J44),IF(CN$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CO$6,CO$6<$G44+$J44),IF(CO$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CP$6,CP$6<$G44+$J44),IF(CP$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CQ$6,CQ$6<$G44+$J44),IF(CQ$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CR$6,CR$6<$G44+$J44),IF(CR$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CS$6,CS$6<$G44+$J44),IF(CS$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CT$6,CT$6<$G44+$J44),IF(CT$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CU$6,CU$6<$G44+$J44),IF(CU$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CV$6,CV$6<$G44+$J44),IF(CV$6<=($G44-1+$M44),$O44*$P44,$H44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CW$6,CW$6<$G44+$J44),IF(CW$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CX$6,CX$6<$G44+$J44),IF(CX$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CY$6,CY$6<$G44+$J44),IF(CY$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=CZ$6,CZ$6<$G44+$J44),IF(CZ$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DA$6,DA$6<$G44+$J44),IF(DA$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DB$6,DB$6<$G44+$J44),IF(DB$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DC$6,DC$6<$G44+$J44),IF(DC$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DD$6,DD$6<$G44+$J44),IF(DD$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DE$6,DE$6<$G44+$J44),IF(DE$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DF$6,DF$6<$G44+$J44),IF(DF$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DG$6,DG$6<$G44+$J44),IF(DG$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DH$6,DH$6<$G44+$J44),IF(DH$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DI$6,DI$6<$G44+$J44),IF(DI$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DJ$6,DJ$6<$G44+$J44),IF(DJ$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DK$6,DK$6<$G44+$J44),IF(DK$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DL$6,DL$6<$G44+$J44),IF(DL$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DM$6,DM$6<$G44+$J44),IF(DM$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DN$6,DN$6<$G44+$J44),IF(DN$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DO$6,DO$6<$G44+$J44),IF(DO$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DP$6,DP$6<$G44+$J44),IF(DP$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DQ$6,DQ$6<$G44+$J44),IF(DQ$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DR$6,DR$6<$G44+$J44),IF(DR$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DS$6,DS$6<$G44+$J44),IF(DS$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DT$6,DT$6<$G44+$J44),IF(DT$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DU$6,DU$6<$G44+$J44),IF(DU$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DV$6,DV$6<$G44+$J44),IF(DV$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DW$6,DW$6<$G44+$J44),IF(DW$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G44<=DX$6,DX$6<$G44+$J44),IF(DX$6<=($G44-1+$M44),$N44*$P44,$I44*$P44),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E44=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 15HW EUL - 15SBL HW EUL - 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL HW EUL - 15 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A45,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A45,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G45<=Q$6,Q$6<$G45+$J45),IF(Q$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=R$6,R$6<$G45+$J45),IF(R$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=S$6,S$6<$G45+$J45),IF(S$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=T$6,T$6<$G45+$J45),IF(T$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=U$6,U$6<$G45+$J45),IF(U$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=V$6,V$6<$G45+$J45),IF(V$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=W$6,W$6<$G45+$J45),IF(W$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=X$6,X$6<$G45+$J45),IF(X$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=Y$6,Y$6<$G45+$J45),IF(Y$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=Z$6,Z$6<$G45+$J45),IF(Z$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AA$6,AA$6<$G45+$J45),IF(AA$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AB$6,AB$6<$G45+$J45),IF(AB$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AC$6,AC$6<$G45+$J45),IF(AC$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AD$6,AD$6<$G45+$J45),IF(AD$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AE$6,AE$6<$G45+$J45),IF(AE$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AF$6,AF$6<$G45+$J45),IF(AF$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AG$6,AG$6<$G45+$J45),IF(AG$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AH$6,AH$6<$G45+$J45),IF(AH$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AI$6,AI$6<$G45+$J45),IF(AI$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AJ$6,AJ$6<$G45+$J45),IF(AJ$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AK$6,AK$6<$G45+$J45),IF(AK$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AL$6,AL$6<$G45+$J45),IF(AL$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AM$6,AM$6<$G45+$J45),IF(AM$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AN$6,AN$6<$G45+$J45),IF(AN$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AO$6,AO$6<$G45+$J45),IF(AO$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AP$6,AP$6<$G45+$J45),IF(AP$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AQ$6,AQ$6<$G45+$J45),IF(AQ$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AR$6,AR$6<$G45+$J45),IF(AR$6<=($G45-1+$M45),$O45*$L45*$P45,$H45*$L45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AS$6,AS$6<$G45+$J45),IF(AS$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AT$6,AT$6<$G45+$J45),IF(AT$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AU$6,AU$6<$G45+$J45),IF(AU$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AV$6,AV$6<$G45+$J45),IF(AV$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AW$6,AW$6<$G45+$J45),IF(AW$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AX$6,AX$6<$G45+$J45),IF(AX$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AY$6,AY$6<$G45+$J45),IF(AY$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=AZ$6,AZ$6<$G45+$J45),IF(AZ$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BA$6,BA$6<$G45+$J45),IF(BA$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BB$6,BB$6<$G45+$J45),IF(BB$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BC$6,BC$6<$G45+$J45),IF(BC$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BD$6,BD$6<$G45+$J45),IF(BD$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BE$6,BE$6<$G45+$J45),IF(BE$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BF$6,BF$6<$G45+$J45),IF(BF$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BG$6,BG$6<$G45+$J45),IF(BG$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BH$6,BH$6<$G45+$J45),IF(BH$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BI$6,BI$6<$G45+$J45),IF(BI$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BJ$6,BJ$6<$G45+$J45),IF(BJ$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BK$6,BK$6<$G45+$J45),IF(BK$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BL$6,BL$6<$G45+$J45),IF(BL$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BM$6,BM$6<$G45+$J45),IF(BM$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BN$6,BN$6<$G45+$J45),IF(BN$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BO$6,BO$6<$G45+$J45),IF(BO$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BP$6,BP$6<$G45+$J45),IF(BP$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BQ$6,BQ$6<$G45+$J45),IF(BQ$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BR$6,BR$6<$G45+$J45),IF(BR$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BS$6,BS$6<$G45+$J45),IF(BS$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BT$6,BT$6<$G45+$J45),IF(BT$6<=($G45-1+$M45),$N45*$K45*$P45,$I45*$K45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BU$6,BU$6<$G45+$J45),IF(BU$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BV$6,BV$6<$G45+$J45),IF(BV$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BW$6,BW$6<$G45+$J45),IF(BW$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BX$6,BX$6<$G45+$J45),IF(BX$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BY$6,BY$6<$G45+$J45),IF(BY$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=BZ$6,BZ$6<$G45+$J45),IF(BZ$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CA$6,CA$6<$G45+$J45),IF(CA$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CB$6,CB$6<$G45+$J45),IF(CB$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CC$6,CC$6<$G45+$J45),IF(CC$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CD$6,CD$6<$G45+$J45),IF(CD$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CE$6,CE$6<$G45+$J45),IF(CE$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CF$6,CF$6<$G45+$J45),IF(CF$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CG$6,CG$6<$G45+$J45),IF(CG$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CH$6,CH$6<$G45+$J45),IF(CH$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CI$6,CI$6<$G45+$J45),IF(CI$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CJ$6,CJ$6<$G45+$J45),IF(CJ$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CK$6,CK$6<$G45+$J45),IF(CK$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CL$6,CL$6<$G45+$J45),IF(CL$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CM$6,CM$6<$G45+$J45),IF(CM$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CN$6,CN$6<$G45+$J45),IF(CN$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CO$6,CO$6<$G45+$J45),IF(CO$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CP$6,CP$6<$G45+$J45),IF(CP$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CQ$6,CQ$6<$G45+$J45),IF(CQ$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CR$6,CR$6<$G45+$J45),IF(CR$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CS$6,CS$6<$G45+$J45),IF(CS$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CT$6,CT$6<$G45+$J45),IF(CT$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CU$6,CU$6<$G45+$J45),IF(CU$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CV$6,CV$6<$G45+$J45),IF(CV$6<=($G45-1+$M45),$O45*$P45,$H45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CW$6,CW$6<$G45+$J45),IF(CW$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CX$6,CX$6<$G45+$J45),IF(CX$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CY$6,CY$6<$G45+$J45),IF(CY$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=CZ$6,CZ$6<$G45+$J45),IF(CZ$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DA$6,DA$6<$G45+$J45),IF(DA$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DB$6,DB$6<$G45+$J45),IF(DB$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DC$6,DC$6<$G45+$J45),IF(DC$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DD$6,DD$6<$G45+$J45),IF(DD$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DE$6,DE$6<$G45+$J45),IF(DE$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DF$6,DF$6<$G45+$J45),IF(DF$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DG$6,DG$6<$G45+$J45),IF(DG$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DH$6,DH$6<$G45+$J45),IF(DH$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DI$6,DI$6<$G45+$J45),IF(DI$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DJ$6,DJ$6<$G45+$J45),IF(DJ$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DK$6,DK$6<$G45+$J45),IF(DK$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DL$6,DL$6<$G45+$J45),IF(DL$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DM$6,DM$6<$G45+$J45),IF(DM$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DN$6,DN$6<$G45+$J45),IF(DN$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DO$6,DO$6<$G45+$J45),IF(DO$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DP$6,DP$6<$G45+$J45),IF(DP$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DQ$6,DQ$6<$G45+$J45),IF(DQ$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DR$6,DR$6<$G45+$J45),IF(DR$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DS$6,DS$6<$G45+$J45),IF(DS$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DT$6,DT$6<$G45+$J45),IF(DT$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DU$6,DU$6<$G45+$J45),IF(DU$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DV$6,DV$6<$G45+$J45),IF(DV$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DW$6,DW$6<$G45+$J45),IF(DW$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G45<=DX$6,DX$6<$G45+$J45),IF(DX$6<=($G45-1+$M45),$N45*$P45,$I45*$P45),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E45=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 5HW EUL - 5SBL HW EUL - 5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL HW EUL - 5 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A46,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A46,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G46<=Q$6,Q$6<$G46+$J46),IF(Q$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=R$6,R$6<$G46+$J46),IF(R$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=S$6,S$6<$G46+$J46),IF(S$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=T$6,T$6<$G46+$J46),IF(T$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=U$6,U$6<$G46+$J46),IF(U$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=V$6,V$6<$G46+$J46),IF(V$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=W$6,W$6<$G46+$J46),IF(W$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=X$6,X$6<$G46+$J46),IF(X$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=Y$6,Y$6<$G46+$J46),IF(Y$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=Z$6,Z$6<$G46+$J46),IF(Z$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AA$6,AA$6<$G46+$J46),IF(AA$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AB$6,AB$6<$G46+$J46),IF(AB$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AC$6,AC$6<$G46+$J46),IF(AC$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AD$6,AD$6<$G46+$J46),IF(AD$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AE$6,AE$6<$G46+$J46),IF(AE$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AF$6,AF$6<$G46+$J46),IF(AF$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AG$6,AG$6<$G46+$J46),IF(AG$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AH$6,AH$6<$G46+$J46),IF(AH$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AI$6,AI$6<$G46+$J46),IF(AI$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AJ$6,AJ$6<$G46+$J46),IF(AJ$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AK$6,AK$6<$G46+$J46),IF(AK$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AL$6,AL$6<$G46+$J46),IF(AL$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AM$6,AM$6<$G46+$J46),IF(AM$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AN$6,AN$6<$G46+$J46),IF(AN$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AO$6,AO$6<$G46+$J46),IF(AO$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AP$6,AP$6<$G46+$J46),IF(AP$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AQ$6,AQ$6<$G46+$J46),IF(AQ$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AR$6,AR$6<$G46+$J46),IF(AR$6<=($G46-1+$M46),$O46*$L46*$P46,$H46*$L46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AS$6,AS$6<$G46+$J46),IF(AS$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AT$6,AT$6<$G46+$J46),IF(AT$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AU$6,AU$6<$G46+$J46),IF(AU$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AV$6,AV$6<$G46+$J46),IF(AV$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AW$6,AW$6<$G46+$J46),IF(AW$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AX$6,AX$6<$G46+$J46),IF(AX$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AY$6,AY$6<$G46+$J46),IF(AY$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=AZ$6,AZ$6<$G46+$J46),IF(AZ$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BA$6,BA$6<$G46+$J46),IF(BA$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BB$6,BB$6<$G46+$J46),IF(BB$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BC$6,BC$6<$G46+$J46),IF(BC$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BD$6,BD$6<$G46+$J46),IF(BD$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BE$6,BE$6<$G46+$J46),IF(BE$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BF$6,BF$6<$G46+$J46),IF(BF$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BG$6,BG$6<$G46+$J46),IF(BG$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BH$6,BH$6<$G46+$J46),IF(BH$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BI$6,BI$6<$G46+$J46),IF(BI$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BJ$6,BJ$6<$G46+$J46),IF(BJ$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BK$6,BK$6<$G46+$J46),IF(BK$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BL$6,BL$6<$G46+$J46),IF(BL$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BM$6,BM$6<$G46+$J46),IF(BM$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BN$6,BN$6<$G46+$J46),IF(BN$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BO$6,BO$6<$G46+$J46),IF(BO$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BP$6,BP$6<$G46+$J46),IF(BP$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BQ$6,BQ$6<$G46+$J46),IF(BQ$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BR$6,BR$6<$G46+$J46),IF(BR$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BS$6,BS$6<$G46+$J46),IF(BS$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BT$6,BT$6<$G46+$J46),IF(BT$6<=($G46-1+$M46),$N46*$K46*$P46,$I46*$K46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BU$6,BU$6<$G46+$J46),IF(BU$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BV$6,BV$6<$G46+$J46),IF(BV$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BW$6,BW$6<$G46+$J46),IF(BW$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BX$6,BX$6<$G46+$J46),IF(BX$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BY$6,BY$6<$G46+$J46),IF(BY$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=BZ$6,BZ$6<$G46+$J46),IF(BZ$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CA$6,CA$6<$G46+$J46),IF(CA$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CB$6,CB$6<$G46+$J46),IF(CB$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CC$6,CC$6<$G46+$J46),IF(CC$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CD$6,CD$6<$G46+$J46),IF(CD$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CE$6,CE$6<$G46+$J46),IF(CE$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CF$6,CF$6<$G46+$J46),IF(CF$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CG$6,CG$6<$G46+$J46),IF(CG$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CH$6,CH$6<$G46+$J46),IF(CH$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CI$6,CI$6<$G46+$J46),IF(CI$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CJ$6,CJ$6<$G46+$J46),IF(CJ$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CK$6,CK$6<$G46+$J46),IF(CK$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CL$6,CL$6<$G46+$J46),IF(CL$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CM$6,CM$6<$G46+$J46),IF(CM$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CN$6,CN$6<$G46+$J46),IF(CN$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CO$6,CO$6<$G46+$J46),IF(CO$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CP$6,CP$6<$G46+$J46),IF(CP$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CQ$6,CQ$6<$G46+$J46),IF(CQ$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CR$6,CR$6<$G46+$J46),IF(CR$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CS$6,CS$6<$G46+$J46),IF(CS$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CT$6,CT$6<$G46+$J46),IF(CT$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CU$6,CU$6<$G46+$J46),IF(CU$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CV$6,CV$6<$G46+$J46),IF(CV$6<=($G46-1+$M46),$O46*$P46,$H46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CW$6,CW$6<$G46+$J46),IF(CW$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CX$6,CX$6<$G46+$J46),IF(CX$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CY$6,CY$6<$G46+$J46),IF(CY$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=CZ$6,CZ$6<$G46+$J46),IF(CZ$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DA$6,DA$6<$G46+$J46),IF(DA$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DB$6,DB$6<$G46+$J46),IF(DB$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DC$6,DC$6<$G46+$J46),IF(DC$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DD$6,DD$6<$G46+$J46),IF(DD$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DE$6,DE$6<$G46+$J46),IF(DE$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DF$6,DF$6<$G46+$J46),IF(DF$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DG$6,DG$6<$G46+$J46),IF(DG$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DH$6,DH$6<$G46+$J46),IF(DH$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DI$6,DI$6<$G46+$J46),IF(DI$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DJ$6,DJ$6<$G46+$J46),IF(DJ$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DK$6,DK$6<$G46+$J46),IF(DK$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DL$6,DL$6<$G46+$J46),IF(DL$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DM$6,DM$6<$G46+$J46),IF(DM$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DN$6,DN$6<$G46+$J46),IF(DN$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DO$6,DO$6<$G46+$J46),IF(DO$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DP$6,DP$6<$G46+$J46),IF(DP$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DQ$6,DQ$6<$G46+$J46),IF(DQ$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DR$6,DR$6<$G46+$J46),IF(DR$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DS$6,DS$6<$G46+$J46),IF(DS$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DT$6,DT$6<$G46+$J46),IF(DT$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DU$6,DU$6<$G46+$J46),IF(DU$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DV$6,DV$6<$G46+$J46),IF(DV$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DW$6,DW$6<$G46+$J46),IF(DW$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G46<=DX$6,DX$6<$G46+$J46),IF(DX$6<=($G46-1+$M46),$N46*$P46,$I46*$P46),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E46=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 7HW EUL - 7SBL HW EUL - 7 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL HW EUL - 7 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A47,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A47,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G47<=Q$6,Q$6<$G47+$J47),IF(Q$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=R$6,R$6<$G47+$J47),IF(R$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=S$6,S$6<$G47+$J47),IF(S$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=T$6,T$6<$G47+$J47),IF(T$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=U$6,U$6<$G47+$J47),IF(U$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=V$6,V$6<$G47+$J47),IF(V$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=W$6,W$6<$G47+$J47),IF(W$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=X$6,X$6<$G47+$J47),IF(X$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=Y$6,Y$6<$G47+$J47),IF(Y$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=Z$6,Z$6<$G47+$J47),IF(Z$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AA$6,AA$6<$G47+$J47),IF(AA$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AB$6,AB$6<$G47+$J47),IF(AB$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AC$6,AC$6<$G47+$J47),IF(AC$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AD$6,AD$6<$G47+$J47),IF(AD$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AE$6,AE$6<$G47+$J47),IF(AE$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AF$6,AF$6<$G47+$J47),IF(AF$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AG$6,AG$6<$G47+$J47),IF(AG$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AH$6,AH$6<$G47+$J47),IF(AH$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AI$6,AI$6<$G47+$J47),IF(AI$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AJ$6,AJ$6<$G47+$J47),IF(AJ$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AK$6,AK$6<$G47+$J47),IF(AK$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AL$6,AL$6<$G47+$J47),IF(AL$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AM$6,AM$6<$G47+$J47),IF(AM$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AN$6,AN$6<$G47+$J47),IF(AN$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AO$6,AO$6<$G47+$J47),IF(AO$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AP$6,AP$6<$G47+$J47),IF(AP$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AQ$6,AQ$6<$G47+$J47),IF(AQ$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AR$6,AR$6<$G47+$J47),IF(AR$6<=($G47-1+$M47),$O47*$L47*$P47,$H47*$L47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AS$6,AS$6<$G47+$J47),IF(AS$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AT$6,AT$6<$G47+$J47),IF(AT$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AU$6,AU$6<$G47+$J47),IF(AU$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AV$6,AV$6<$G47+$J47),IF(AV$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AW$6,AW$6<$G47+$J47),IF(AW$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AX$6,AX$6<$G47+$J47),IF(AX$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AY$6,AY$6<$G47+$J47),IF(AY$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=AZ$6,AZ$6<$G47+$J47),IF(AZ$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BA$6,BA$6<$G47+$J47),IF(BA$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BB$6,BB$6<$G47+$J47),IF(BB$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BC$6,BC$6<$G47+$J47),IF(BC$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BD$6,BD$6<$G47+$J47),IF(BD$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BE$6,BE$6<$G47+$J47),IF(BE$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BF$6,BF$6<$G47+$J47),IF(BF$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BG$6,BG$6<$G47+$J47),IF(BG$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BH$6,BH$6<$G47+$J47),IF(BH$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BI$6,BI$6<$G47+$J47),IF(BI$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BJ$6,BJ$6<$G47+$J47),IF(BJ$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BK$6,BK$6<$G47+$J47),IF(BK$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BL$6,BL$6<$G47+$J47),IF(BL$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BM$6,BM$6<$G47+$J47),IF(BM$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BN$6,BN$6<$G47+$J47),IF(BN$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BO$6,BO$6<$G47+$J47),IF(BO$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BP$6,BP$6<$G47+$J47),IF(BP$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BQ$6,BQ$6<$G47+$J47),IF(BQ$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BR$6,BR$6<$G47+$J47),IF(BR$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BS$6,BS$6<$G47+$J47),IF(BS$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BT$6,BT$6<$G47+$J47),IF(BT$6<=($G47-1+$M47),$N47*$K47*$P47,$I47*$K47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BU$6,BU$6<$G47+$J47),IF(BU$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BV$6,BV$6<$G47+$J47),IF(BV$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BW$6,BW$6<$G47+$J47),IF(BW$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BX$6,BX$6<$G47+$J47),IF(BX$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BY$6,BY$6<$G47+$J47),IF(BY$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=BZ$6,BZ$6<$G47+$J47),IF(BZ$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CA$6,CA$6<$G47+$J47),IF(CA$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CB$6,CB$6<$G47+$J47),IF(CB$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CC$6,CC$6<$G47+$J47),IF(CC$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CD$6,CD$6<$G47+$J47),IF(CD$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CE$6,CE$6<$G47+$J47),IF(CE$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CF$6,CF$6<$G47+$J47),IF(CF$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CG$6,CG$6<$G47+$J47),IF(CG$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CH$6,CH$6<$G47+$J47),IF(CH$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CI$6,CI$6<$G47+$J47),IF(CI$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CJ$6,CJ$6<$G47+$J47),IF(CJ$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CK$6,CK$6<$G47+$J47),IF(CK$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CL$6,CL$6<$G47+$J47),IF(CL$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CM$6,CM$6<$G47+$J47),IF(CM$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CN$6,CN$6<$G47+$J47),IF(CN$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CO$6,CO$6<$G47+$J47),IF(CO$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CP$6,CP$6<$G47+$J47),IF(CP$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CQ$6,CQ$6<$G47+$J47),IF(CQ$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CR$6,CR$6<$G47+$J47),IF(CR$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CS$6,CS$6<$G47+$J47),IF(CS$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CT$6,CT$6<$G47+$J47),IF(CT$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CU$6,CU$6<$G47+$J47),IF(CU$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CV$6,CV$6<$G47+$J47),IF(CV$6<=($G47-1+$M47),$O47*$P47,$H47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CW$6,CW$6<$G47+$J47),IF(CW$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CX$6,CX$6<$G47+$J47),IF(CX$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CY$6,CY$6<$G47+$J47),IF(CY$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=CZ$6,CZ$6<$G47+$J47),IF(CZ$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DA$6,DA$6<$G47+$J47),IF(DA$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DB$6,DB$6<$G47+$J47),IF(DB$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DC$6,DC$6<$G47+$J47),IF(DC$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DD$6,DD$6<$G47+$J47),IF(DD$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DE$6,DE$6<$G47+$J47),IF(DE$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DF$6,DF$6<$G47+$J47),IF(DF$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DG$6,DG$6<$G47+$J47),IF(DG$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DH$6,DH$6<$G47+$J47),IF(DH$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DI$6,DI$6<$G47+$J47),IF(DI$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DJ$6,DJ$6<$G47+$J47),IF(DJ$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DK$6,DK$6<$G47+$J47),IF(DK$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DL$6,DL$6<$G47+$J47),IF(DL$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DM$6,DM$6<$G47+$J47),IF(DM$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DN$6,DN$6<$G47+$J47),IF(DN$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DO$6,DO$6<$G47+$J47),IF(DO$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DP$6,DP$6<$G47+$J47),IF(DP$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DQ$6,DQ$6<$G47+$J47),IF(DQ$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DR$6,DR$6<$G47+$J47),IF(DR$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DS$6,DS$6<$G47+$J47),IF(DS$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DT$6,DT$6<$G47+$J47),IF(DT$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DU$6,DU$6<$G47+$J47),IF(DU$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DV$6,DV$6<$G47+$J47),IF(DV$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DW$6,DW$6<$G47+$J47),IF(DW$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G47<=DX$6,DX$6<$G47+$J47),IF(DX$6<=($G47-1+$M47),$N47*$P47,$I47*$P47),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E47=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 HOLED EUL - 11 HOSBL LED EUL - 11 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL LED EUL - 11 HO Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A48,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A48,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G48<=Q$6,Q$6<$G48+$J48),IF(Q$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=R$6,R$6<$G48+$J48),IF(R$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=S$6,S$6<$G48+$J48),IF(S$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=T$6,T$6<$G48+$J48),IF(T$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=U$6,U$6<$G48+$J48),IF(U$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=V$6,V$6<$G48+$J48),IF(V$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=W$6,W$6<$G48+$J48),IF(W$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=X$6,X$6<$G48+$J48),IF(X$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=Y$6,Y$6<$G48+$J48),IF(Y$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=Z$6,Z$6<$G48+$J48),IF(Z$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AA$6,AA$6<$G48+$J48),IF(AA$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AB$6,AB$6<$G48+$J48),IF(AB$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AC$6,AC$6<$G48+$J48),IF(AC$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AD$6,AD$6<$G48+$J48),IF(AD$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AE$6,AE$6<$G48+$J48),IF(AE$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AF$6,AF$6<$G48+$J48),IF(AF$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AG$6,AG$6<$G48+$J48),IF(AG$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AH$6,AH$6<$G48+$J48),IF(AH$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AI$6,AI$6<$G48+$J48),IF(AI$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AJ$6,AJ$6<$G48+$J48),IF(AJ$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AK$6,AK$6<$G48+$J48),IF(AK$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AL$6,AL$6<$G48+$J48),IF(AL$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AM$6,AM$6<$G48+$J48),IF(AM$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AN$6,AN$6<$G48+$J48),IF(AN$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AO$6,AO$6<$G48+$J48),IF(AO$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AP$6,AP$6<$G48+$J48),IF(AP$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AQ$6,AQ$6<$G48+$J48),IF(AQ$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AR$6,AR$6<$G48+$J48),IF(AR$6<=($G48-1+$M48),$O48*$L48*$P48,$H48*$L48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AS$6,AS$6<$G48+$J48),IF(AS$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AT$6,AT$6<$G48+$J48),IF(AT$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AU$6,AU$6<$G48+$J48),IF(AU$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AV$6,AV$6<$G48+$J48),IF(AV$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AW$6,AW$6<$G48+$J48),IF(AW$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AX$6,AX$6<$G48+$J48),IF(AX$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AY$6,AY$6<$G48+$J48),IF(AY$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=AZ$6,AZ$6<$G48+$J48),IF(AZ$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BA$6,BA$6<$G48+$J48),IF(BA$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BB$6,BB$6<$G48+$J48),IF(BB$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BC$6,BC$6<$G48+$J48),IF(BC$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BD$6,BD$6<$G48+$J48),IF(BD$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BE$6,BE$6<$G48+$J48),IF(BE$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BF$6,BF$6<$G48+$J48),IF(BF$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BG$6,BG$6<$G48+$J48),IF(BG$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BH$6,BH$6<$G48+$J48),IF(BH$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BI$6,BI$6<$G48+$J48),IF(BI$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BJ$6,BJ$6<$G48+$J48),IF(BJ$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BK$6,BK$6<$G48+$J48),IF(BK$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BL$6,BL$6<$G48+$J48),IF(BL$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BM$6,BM$6<$G48+$J48),IF(BM$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BN$6,BN$6<$G48+$J48),IF(BN$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BO$6,BO$6<$G48+$J48),IF(BO$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BP$6,BP$6<$G48+$J48),IF(BP$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BQ$6,BQ$6<$G48+$J48),IF(BQ$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BR$6,BR$6<$G48+$J48),IF(BR$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BS$6,BS$6<$G48+$J48),IF(BS$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BT$6,BT$6<$G48+$J48),IF(BT$6<=($G48-1+$M48),$N48*$K48*$P48,$I48*$K48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BU$6,BU$6<$G48+$J48),IF(BU$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BV$6,BV$6<$G48+$J48),IF(BV$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BW$6,BW$6<$G48+$J48),IF(BW$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BX$6,BX$6<$G48+$J48),IF(BX$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BY$6,BY$6<$G48+$J48),IF(BY$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=BZ$6,BZ$6<$G48+$J48),IF(BZ$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CA$6,CA$6<$G48+$J48),IF(CA$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CB$6,CB$6<$G48+$J48),IF(CB$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CC$6,CC$6<$G48+$J48),IF(CC$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CD$6,CD$6<$G48+$J48),IF(CD$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CE$6,CE$6<$G48+$J48),IF(CE$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CF$6,CF$6<$G48+$J48),IF(CF$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CG$6,CG$6<$G48+$J48),IF(CG$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CH$6,CH$6<$G48+$J48),IF(CH$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CI$6,CI$6<$G48+$J48),IF(CI$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CJ$6,CJ$6<$G48+$J48),IF(CJ$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CK$6,CK$6<$G48+$J48),IF(CK$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CL$6,CL$6<$G48+$J48),IF(CL$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CM$6,CM$6<$G48+$J48),IF(CM$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CN$6,CN$6<$G48+$J48),IF(CN$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CO$6,CO$6<$G48+$J48),IF(CO$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CP$6,CP$6<$G48+$J48),IF(CP$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CQ$6,CQ$6<$G48+$J48),IF(CQ$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CR$6,CR$6<$G48+$J48),IF(CR$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CS$6,CS$6<$G48+$J48),IF(CS$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CT$6,CT$6<$G48+$J48),IF(CT$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CU$6,CU$6<$G48+$J48),IF(CU$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CV$6,CV$6<$G48+$J48),IF(CV$6<=($G48-1+$M48),$O48*$P48,$H48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CW$6,CW$6<$G48+$J48),IF(CW$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CX$6,CX$6<$G48+$J48),IF(CX$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CY$6,CY$6<$G48+$J48),IF(CY$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=CZ$6,CZ$6<$G48+$J48),IF(CZ$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DA$6,DA$6<$G48+$J48),IF(DA$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DB$6,DB$6<$G48+$J48),IF(DB$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DC$6,DC$6<$G48+$J48),IF(DC$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DD$6,DD$6<$G48+$J48),IF(DD$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DE$6,DE$6<$G48+$J48),IF(DE$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DF$6,DF$6<$G48+$J48),IF(DF$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DG$6,DG$6<$G48+$J48),IF(DG$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DH$6,DH$6<$G48+$J48),IF(DH$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DI$6,DI$6<$G48+$J48),IF(DI$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DJ$6,DJ$6<$G48+$J48),IF(DJ$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DK$6,DK$6<$G48+$J48),IF(DK$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DL$6,DL$6<$G48+$J48),IF(DL$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DM$6,DM$6<$G48+$J48),IF(DM$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DN$6,DN$6<$G48+$J48),IF(DN$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DO$6,DO$6<$G48+$J48),IF(DO$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DP$6,DP$6<$G48+$J48),IF(DP$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DQ$6,DQ$6<$G48+$J48),IF(DQ$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DR$6,DR$6<$G48+$J48),IF(DR$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DS$6,DS$6<$G48+$J48),IF(DS$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DT$6,DT$6<$G48+$J48),IF(DT$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DU$6,DU$6<$G48+$J48),IF(DU$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DV$6,DV$6<$G48+$J48),IF(DV$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DW$6,DW$6<$G48+$J48),IF(DW$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G48<=DX$6,DX$6<$G48+$J48),IF(DX$6<=($G48-1+$M48),$N48*$P48,$I48*$P48),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E48=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL LED EUL - 11 PAR Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A49,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A49,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G49<=Q$6,Q$6<$G49+$J49),IF(Q$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=R$6,R$6<$G49+$J49),IF(R$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=S$6,S$6<$G49+$J49),IF(S$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=T$6,T$6<$G49+$J49),IF(T$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=U$6,U$6<$G49+$J49),IF(U$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=V$6,V$6<$G49+$J49),IF(V$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=W$6,W$6<$G49+$J49),IF(W$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=X$6,X$6<$G49+$J49),IF(X$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=Y$6,Y$6<$G49+$J49),IF(Y$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=Z$6,Z$6<$G49+$J49),IF(Z$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AA$6,AA$6<$G49+$J49),IF(AA$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AB$6,AB$6<$G49+$J49),IF(AB$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AC$6,AC$6<$G49+$J49),IF(AC$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AD$6,AD$6<$G49+$J49),IF(AD$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AE$6,AE$6<$G49+$J49),IF(AE$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AF$6,AF$6<$G49+$J49),IF(AF$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AG$6,AG$6<$G49+$J49),IF(AG$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AH$6,AH$6<$G49+$J49),IF(AH$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AI$6,AI$6<$G49+$J49),IF(AI$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AJ$6,AJ$6<$G49+$J49),IF(AJ$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AK$6,AK$6<$G49+$J49),IF(AK$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AL$6,AL$6<$G49+$J49),IF(AL$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AM$6,AM$6<$G49+$J49),IF(AM$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AN$6,AN$6<$G49+$J49),IF(AN$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AO$6,AO$6<$G49+$J49),IF(AO$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AP$6,AP$6<$G49+$J49),IF(AP$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AQ$6,AQ$6<$G49+$J49),IF(AQ$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AR$6,AR$6<$G49+$J49),IF(AR$6<=($G49-1+$M49),$O49*$L49*$P49,$H49*$L49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AS$6,AS$6<$G49+$J49),IF(AS$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AT$6,AT$6<$G49+$J49),IF(AT$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AU$6,AU$6<$G49+$J49),IF(AU$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AV$6,AV$6<$G49+$J49),IF(AV$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AW$6,AW$6<$G49+$J49),IF(AW$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AX$6,AX$6<$G49+$J49),IF(AX$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AY$6,AY$6<$G49+$J49),IF(AY$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=AZ$6,AZ$6<$G49+$J49),IF(AZ$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BA$6,BA$6<$G49+$J49),IF(BA$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BB$6,BB$6<$G49+$J49),IF(BB$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BC$6,BC$6<$G49+$J49),IF(BC$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BD$6,BD$6<$G49+$J49),IF(BD$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BE$6,BE$6<$G49+$J49),IF(BE$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BF$6,BF$6<$G49+$J49),IF(BF$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BG$6,BG$6<$G49+$J49),IF(BG$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BH$6,BH$6<$G49+$J49),IF(BH$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BI$6,BI$6<$G49+$J49),IF(BI$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BJ$6,BJ$6<$G49+$J49),IF(BJ$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BK$6,BK$6<$G49+$J49),IF(BK$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BL$6,BL$6<$G49+$J49),IF(BL$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BM$6,BM$6<$G49+$J49),IF(BM$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BN$6,BN$6<$G49+$J49),IF(BN$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BO$6,BO$6<$G49+$J49),IF(BO$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BP$6,BP$6<$G49+$J49),IF(BP$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BQ$6,BQ$6<$G49+$J49),IF(BQ$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BR$6,BR$6<$G49+$J49),IF(BR$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BS$6,BS$6<$G49+$J49),IF(BS$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BT$6,BT$6<$G49+$J49),IF(BT$6<=($G49-1+$M49),$N49*$K49*$P49,$I49*$K49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BU$6,BU$6<$G49+$J49),IF(BU$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BV$6,BV$6<$G49+$J49),IF(BV$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BW$6,BW$6<$G49+$J49),IF(BW$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BX$6,BX$6<$G49+$J49),IF(BX$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BY$6,BY$6<$G49+$J49),IF(BY$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=BZ$6,BZ$6<$G49+$J49),IF(BZ$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CA$6,CA$6<$G49+$J49),IF(CA$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CB$6,CB$6<$G49+$J49),IF(CB$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CC$6,CC$6<$G49+$J49),IF(CC$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CD$6,CD$6<$G49+$J49),IF(CD$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CE$6,CE$6<$G49+$J49),IF(CE$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CF$6,CF$6<$G49+$J49),IF(CF$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CG$6,CG$6<$G49+$J49),IF(CG$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CH$6,CH$6<$G49+$J49),IF(CH$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CI$6,CI$6<$G49+$J49),IF(CI$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CJ$6,CJ$6<$G49+$J49),IF(CJ$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CK$6,CK$6<$G49+$J49),IF(CK$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CL$6,CL$6<$G49+$J49),IF(CL$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CM$6,CM$6<$G49+$J49),IF(CM$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CN$6,CN$6<$G49+$J49),IF(CN$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CO$6,CO$6<$G49+$J49),IF(CO$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CP$6,CP$6<$G49+$J49),IF(CP$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CQ$6,CQ$6<$G49+$J49),IF(CQ$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CR$6,CR$6<$G49+$J49),IF(CR$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CS$6,CS$6<$G49+$J49),IF(CS$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CT$6,CT$6<$G49+$J49),IF(CT$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CU$6,CU$6<$G49+$J49),IF(CU$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CV$6,CV$6<$G49+$J49),IF(CV$6<=($G49-1+$M49),$O49*$P49,$H49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CW$6,CW$6<$G49+$J49),IF(CW$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CX$6,CX$6<$G49+$J49),IF(CX$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CY$6,CY$6<$G49+$J49),IF(CY$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=CZ$6,CZ$6<$G49+$J49),IF(CZ$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DA$6,DA$6<$G49+$J49),IF(DA$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DB$6,DB$6<$G49+$J49),IF(DB$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DC$6,DC$6<$G49+$J49),IF(DC$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DD$6,DD$6<$G49+$J49),IF(DD$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DE$6,DE$6<$G49+$J49),IF(DE$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DF$6,DF$6<$G49+$J49),IF(DF$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DG$6,DG$6<$G49+$J49),IF(DG$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DH$6,DH$6<$G49+$J49),IF(DH$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DI$6,DI$6<$G49+$J49),IF(DI$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DJ$6,DJ$6<$G49+$J49),IF(DJ$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DK$6,DK$6<$G49+$J49),IF(DK$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DL$6,DL$6<$G49+$J49),IF(DL$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DM$6,DM$6<$G49+$J49),IF(DM$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DN$6,DN$6<$G49+$J49),IF(DN$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DO$6,DO$6<$G49+$J49),IF(DO$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DP$6,DP$6<$G49+$J49),IF(DP$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DQ$6,DQ$6<$G49+$J49),IF(DQ$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DR$6,DR$6<$G49+$J49),IF(DR$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DS$6,DS$6<$G49+$J49),IF(DS$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DT$6,DT$6<$G49+$J49),IF(DT$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DU$6,DU$6<$G49+$J49),IF(DU$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DV$6,DV$6<$G49+$J49),IF(DV$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DW$6,DW$6<$G49+$J49),IF(DW$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G49<=DX$6,DX$6<$G49+$J49),IF(DX$6<=($G49-1+$M49),$N49*$P49,$I49*$P49),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E49=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL LED EUL - 11 Std Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A50,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A50,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G50<=Q$6,Q$6<$G50+$J50),IF(Q$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=R$6,R$6<$G50+$J50),IF(R$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=S$6,S$6<$G50+$J50),IF(S$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=T$6,T$6<$G50+$J50),IF(T$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=U$6,U$6<$G50+$J50),IF(U$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=V$6,V$6<$G50+$J50),IF(V$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=W$6,W$6<$G50+$J50),IF(W$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=X$6,X$6<$G50+$J50),IF(X$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=Y$6,Y$6<$G50+$J50),IF(Y$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=Z$6,Z$6<$G50+$J50),IF(Z$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AA$6,AA$6<$G50+$J50),IF(AA$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AB$6,AB$6<$G50+$J50),IF(AB$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AC$6,AC$6<$G50+$J50),IF(AC$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AD$6,AD$6<$G50+$J50),IF(AD$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AE$6,AE$6<$G50+$J50),IF(AE$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AF$6,AF$6<$G50+$J50),IF(AF$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AG$6,AG$6<$G50+$J50),IF(AG$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AH$6,AH$6<$G50+$J50),IF(AH$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AI$6,AI$6<$G50+$J50),IF(AI$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AJ$6,AJ$6<$G50+$J50),IF(AJ$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AK$6,AK$6<$G50+$J50),IF(AK$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AL$6,AL$6<$G50+$J50),IF(AL$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AM$6,AM$6<$G50+$J50),IF(AM$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AN$6,AN$6<$G50+$J50),IF(AN$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AO$6,AO$6<$G50+$J50),IF(AO$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AP$6,AP$6<$G50+$J50),IF(AP$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AQ$6,AQ$6<$G50+$J50),IF(AQ$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AR$6,AR$6<$G50+$J50),IF(AR$6<=($G50-1+$M50),$O50*$L50*$P50,$H50*$L50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AS$6,AS$6<$G50+$J50),IF(AS$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AT$6,AT$6<$G50+$J50),IF(AT$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AU$6,AU$6<$G50+$J50),IF(AU$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AV$6,AV$6<$G50+$J50),IF(AV$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AW$6,AW$6<$G50+$J50),IF(AW$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AX$6,AX$6<$G50+$J50),IF(AX$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AY$6,AY$6<$G50+$J50),IF(AY$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=AZ$6,AZ$6<$G50+$J50),IF(AZ$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BA$6,BA$6<$G50+$J50),IF(BA$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BB$6,BB$6<$G50+$J50),IF(BB$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BC$6,BC$6<$G50+$J50),IF(BC$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BD$6,BD$6<$G50+$J50),IF(BD$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BE$6,BE$6<$G50+$J50),IF(BE$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BF$6,BF$6<$G50+$J50),IF(BF$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BG$6,BG$6<$G50+$J50),IF(BG$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BH$6,BH$6<$G50+$J50),IF(BH$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BI$6,BI$6<$G50+$J50),IF(BI$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BJ$6,BJ$6<$G50+$J50),IF(BJ$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BK$6,BK$6<$G50+$J50),IF(BK$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BL$6,BL$6<$G50+$J50),IF(BL$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BM$6,BM$6<$G50+$J50),IF(BM$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BN$6,BN$6<$G50+$J50),IF(BN$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BO$6,BO$6<$G50+$J50),IF(BO$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BP$6,BP$6<$G50+$J50),IF(BP$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BQ$6,BQ$6<$G50+$J50),IF(BQ$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BR$6,BR$6<$G50+$J50),IF(BR$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BS$6,BS$6<$G50+$J50),IF(BS$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BT$6,BT$6<$G50+$J50),IF(BT$6<=($G50-1+$M50),$N50*$K50*$P50,$I50*$K50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BU$6,BU$6<$G50+$J50),IF(BU$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BV$6,BV$6<$G50+$J50),IF(BV$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BW$6,BW$6<$G50+$J50),IF(BW$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BX$6,BX$6<$G50+$J50),IF(BX$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BY$6,BY$6<$G50+$J50),IF(BY$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=BZ$6,BZ$6<$G50+$J50),IF(BZ$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CA$6,CA$6<$G50+$J50),IF(CA$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CB$6,CB$6<$G50+$J50),IF(CB$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CC$6,CC$6<$G50+$J50),IF(CC$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CD$6,CD$6<$G50+$J50),IF(CD$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CE$6,CE$6<$G50+$J50),IF(CE$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CF$6,CF$6<$G50+$J50),IF(CF$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CG$6,CG$6<$G50+$J50),IF(CG$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CH$6,CH$6<$G50+$J50),IF(CH$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CI$6,CI$6<$G50+$J50),IF(CI$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CJ$6,CJ$6<$G50+$J50),IF(CJ$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CK$6,CK$6<$G50+$J50),IF(CK$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CL$6,CL$6<$G50+$J50),IF(CL$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CM$6,CM$6<$G50+$J50),IF(CM$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CN$6,CN$6<$G50+$J50),IF(CN$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CO$6,CO$6<$G50+$J50),IF(CO$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CP$6,CP$6<$G50+$J50),IF(CP$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CQ$6,CQ$6<$G50+$J50),IF(CQ$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CR$6,CR$6<$G50+$J50),IF(CR$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CS$6,CS$6<$G50+$J50),IF(CS$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CT$6,CT$6<$G50+$J50),IF(CT$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CU$6,CU$6<$G50+$J50),IF(CU$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CV$6,CV$6<$G50+$J50),IF(CV$6<=($G50-1+$M50),$O50*$P50,$H50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CW$6,CW$6<$G50+$J50),IF(CW$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CX$6,CX$6<$G50+$J50),IF(CX$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CY$6,CY$6<$G50+$J50),IF(CY$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=CZ$6,CZ$6<$G50+$J50),IF(CZ$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DA$6,DA$6<$G50+$J50),IF(DA$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DB$6,DB$6<$G50+$J50),IF(DB$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DC$6,DC$6<$G50+$J50),IF(DC$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DD$6,DD$6<$G50+$J50),IF(DD$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DE$6,DE$6<$G50+$J50),IF(DE$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DF$6,DF$6<$G50+$J50),IF(DF$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DG$6,DG$6<$G50+$J50),IF(DG$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DH$6,DH$6<$G50+$J50),IF(DH$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DI$6,DI$6<$G50+$J50),IF(DI$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DJ$6,DJ$6<$G50+$J50),IF(DJ$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DK$6,DK$6<$G50+$J50),IF(DK$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DL$6,DL$6<$G50+$J50),IF(DL$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DM$6,DM$6<$G50+$J50),IF(DM$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DN$6,DN$6<$G50+$J50),IF(DN$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DO$6,DO$6<$G50+$J50),IF(DO$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DP$6,DP$6<$G50+$J50),IF(DP$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DQ$6,DQ$6<$G50+$J50),IF(DQ$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DR$6,DR$6<$G50+$J50),IF(DR$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DS$6,DS$6<$G50+$J50),IF(DS$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DT$6,DT$6<$G50+$J50),IF(DT$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DU$6,DU$6<$G50+$J50),IF(DU$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DV$6,DV$6<$G50+$J50),IF(DV$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DW$6,DW$6<$G50+$J50),IF(DW$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G50<=DX$6,DX$6<$G50+$J50),IF(DX$6<=($G50-1+$M50),$N50*$P50,$I50*$P50),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E50=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.MH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL MH EUL - 12 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A51,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A51,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G51<=Q$6,Q$6<$G51+$J51),IF(Q$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=R$6,R$6<$G51+$J51),IF(R$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=S$6,S$6<$G51+$J51),IF(S$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=T$6,T$6<$G51+$J51),IF(T$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=U$6,U$6<$G51+$J51),IF(U$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=V$6,V$6<$G51+$J51),IF(V$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=W$6,W$6<$G51+$J51),IF(W$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=X$6,X$6<$G51+$J51),IF(X$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=Y$6,Y$6<$G51+$J51),IF(Y$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=Z$6,Z$6<$G51+$J51),IF(Z$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AA$6,AA$6<$G51+$J51),IF(AA$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AB$6,AB$6<$G51+$J51),IF(AB$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AC$6,AC$6<$G51+$J51),IF(AC$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AD$6,AD$6<$G51+$J51),IF(AD$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AE$6,AE$6<$G51+$J51),IF(AE$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AF$6,AF$6<$G51+$J51),IF(AF$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AG$6,AG$6<$G51+$J51),IF(AG$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AH$6,AH$6<$G51+$J51),IF(AH$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AI$6,AI$6<$G51+$J51),IF(AI$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AJ$6,AJ$6<$G51+$J51),IF(AJ$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AK$6,AK$6<$G51+$J51),IF(AK$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AL$6,AL$6<$G51+$J51),IF(AL$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AM$6,AM$6<$G51+$J51),IF(AM$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AN$6,AN$6<$G51+$J51),IF(AN$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AO$6,AO$6<$G51+$J51),IF(AO$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AP$6,AP$6<$G51+$J51),IF(AP$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AQ$6,AQ$6<$G51+$J51),IF(AQ$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AR$6,AR$6<$G51+$J51),IF(AR$6<=($G51-1+$M51),$O51*$L51*$P51,$H51*$L51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AS$6,AS$6<$G51+$J51),IF(AS$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AT$6,AT$6<$G51+$J51),IF(AT$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AU$6,AU$6<$G51+$J51),IF(AU$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AV$6,AV$6<$G51+$J51),IF(AV$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AW$6,AW$6<$G51+$J51),IF(AW$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AX$6,AX$6<$G51+$J51),IF(AX$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AY$6,AY$6<$G51+$J51),IF(AY$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=AZ$6,AZ$6<$G51+$J51),IF(AZ$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BA$6,BA$6<$G51+$J51),IF(BA$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BB$6,BB$6<$G51+$J51),IF(BB$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BC$6,BC$6<$G51+$J51),IF(BC$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BD$6,BD$6<$G51+$J51),IF(BD$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BE$6,BE$6<$G51+$J51),IF(BE$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BF$6,BF$6<$G51+$J51),IF(BF$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BG$6,BG$6<$G51+$J51),IF(BG$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BH$6,BH$6<$G51+$J51),IF(BH$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BI$6,BI$6<$G51+$J51),IF(BI$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BJ$6,BJ$6<$G51+$J51),IF(BJ$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BK$6,BK$6<$G51+$J51),IF(BK$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BL$6,BL$6<$G51+$J51),IF(BL$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BM$6,BM$6<$G51+$J51),IF(BM$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BN$6,BN$6<$G51+$J51),IF(BN$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BO$6,BO$6<$G51+$J51),IF(BO$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BP$6,BP$6<$G51+$J51),IF(BP$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BQ$6,BQ$6<$G51+$J51),IF(BQ$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BR$6,BR$6<$G51+$J51),IF(BR$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BS$6,BS$6<$G51+$J51),IF(BS$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BT$6,BT$6<$G51+$J51),IF(BT$6<=($G51-1+$M51),$N51*$K51*$P51,$I51*$K51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BU$6,BU$6<$G51+$J51),IF(BU$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BV$6,BV$6<$G51+$J51),IF(BV$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BW$6,BW$6<$G51+$J51),IF(BW$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BX$6,BX$6<$G51+$J51),IF(BX$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BY$6,BY$6<$G51+$J51),IF(BY$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=BZ$6,BZ$6<$G51+$J51),IF(BZ$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CA$6,CA$6<$G51+$J51),IF(CA$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CB$6,CB$6<$G51+$J51),IF(CB$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CC$6,CC$6<$G51+$J51),IF(CC$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CD$6,CD$6<$G51+$J51),IF(CD$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CE$6,CE$6<$G51+$J51),IF(CE$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CF$6,CF$6<$G51+$J51),IF(CF$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CG$6,CG$6<$G51+$J51),IF(CG$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CH$6,CH$6<$G51+$J51),IF(CH$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CI$6,CI$6<$G51+$J51),IF(CI$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CJ$6,CJ$6<$G51+$J51),IF(CJ$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CK$6,CK$6<$G51+$J51),IF(CK$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CL$6,CL$6<$G51+$J51),IF(CL$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CM$6,CM$6<$G51+$J51),IF(CM$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CN$6,CN$6<$G51+$J51),IF(CN$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CO$6,CO$6<$G51+$J51),IF(CO$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CP$6,CP$6<$G51+$J51),IF(CP$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CQ$6,CQ$6<$G51+$J51),IF(CQ$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CR$6,CR$6<$G51+$J51),IF(CR$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CS$6,CS$6<$G51+$J51),IF(CS$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CT$6,CT$6<$G51+$J51),IF(CT$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CU$6,CU$6<$G51+$J51),IF(CU$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CV$6,CV$6<$G51+$J51),IF(CV$6<=($G51-1+$M51),$O51*$P51,$H51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CW$6,CW$6<$G51+$J51),IF(CW$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CX$6,CX$6<$G51+$J51),IF(CX$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CY$6,CY$6<$G51+$J51),IF(CY$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=CZ$6,CZ$6<$G51+$J51),IF(CZ$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DA$6,DA$6<$G51+$J51),IF(DA$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DB$6,DB$6<$G51+$J51),IF(DB$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DC$6,DC$6<$G51+$J51),IF(DC$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DD$6,DD$6<$G51+$J51),IF(DD$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DE$6,DE$6<$G51+$J51),IF(DE$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DF$6,DF$6<$G51+$J51),IF(DF$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DG$6,DG$6<$G51+$J51),IF(DG$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DH$6,DH$6<$G51+$J51),IF(DH$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DI$6,DI$6<$G51+$J51),IF(DI$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DJ$6,DJ$6<$G51+$J51),IF(DJ$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DK$6,DK$6<$G51+$J51),IF(DK$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DL$6,DL$6<$G51+$J51),IF(DL$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DM$6,DM$6<$G51+$J51),IF(DM$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DN$6,DN$6<$G51+$J51),IF(DN$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DO$6,DO$6<$G51+$J51),IF(DO$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DP$6,DP$6<$G51+$J51),IF(DP$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DQ$6,DQ$6<$G51+$J51),IF(DQ$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DR$6,DR$6<$G51+$J51),IF(DR$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DS$6,DS$6<$G51+$J51),IF(DS$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DT$6,DT$6<$G51+$J51),IF(DT$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DU$6,DU$6<$G51+$J51),IF(DU$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DV$6,DV$6<$G51+$J51),IF(DV$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DW$6,DW$6<$G51+$J51),IF(DW$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G51<=DX$6,DX$6<$G51+$J51),IF(DX$6<=($G51-1+$M51),$N51*$P51,$I51*$P51),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E51=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 StdT8/T5 EUL - 12 StdSBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A52,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A52,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G52<=Q$6,Q$6<$G52+$J52),IF(Q$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=R$6,R$6<$G52+$J52),IF(R$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=S$6,S$6<$G52+$J52),IF(S$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=T$6,T$6<$G52+$J52),IF(T$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=U$6,U$6<$G52+$J52),IF(U$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=V$6,V$6<$G52+$J52),IF(V$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=W$6,W$6<$G52+$J52),IF(W$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=X$6,X$6<$G52+$J52),IF(X$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=Y$6,Y$6<$G52+$J52),IF(Y$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=Z$6,Z$6<$G52+$J52),IF(Z$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AA$6,AA$6<$G52+$J52),IF(AA$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AB$6,AB$6<$G52+$J52),IF(AB$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AC$6,AC$6<$G52+$J52),IF(AC$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AD$6,AD$6<$G52+$J52),IF(AD$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AE$6,AE$6<$G52+$J52),IF(AE$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AF$6,AF$6<$G52+$J52),IF(AF$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AG$6,AG$6<$G52+$J52),IF(AG$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AH$6,AH$6<$G52+$J52),IF(AH$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AI$6,AI$6<$G52+$J52),IF(AI$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AJ$6,AJ$6<$G52+$J52),IF(AJ$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AK$6,AK$6<$G52+$J52),IF(AK$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AL$6,AL$6<$G52+$J52),IF(AL$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AM$6,AM$6<$G52+$J52),IF(AM$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AN$6,AN$6<$G52+$J52),IF(AN$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AO$6,AO$6<$G52+$J52),IF(AO$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AP$6,AP$6<$G52+$J52),IF(AP$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AQ$6,AQ$6<$G52+$J52),IF(AQ$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AR$6,AR$6<$G52+$J52),IF(AR$6<=($G52-1+$M52),$O52*$L52*$P52,$H52*$L52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AS$6,AS$6<$G52+$J52),IF(AS$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AT$6,AT$6<$G52+$J52),IF(AT$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AU$6,AU$6<$G52+$J52),IF(AU$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AV$6,AV$6<$G52+$J52),IF(AV$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AW$6,AW$6<$G52+$J52),IF(AW$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AX$6,AX$6<$G52+$J52),IF(AX$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AY$6,AY$6<$G52+$J52),IF(AY$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=AZ$6,AZ$6<$G52+$J52),IF(AZ$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BA$6,BA$6<$G52+$J52),IF(BA$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BB$6,BB$6<$G52+$J52),IF(BB$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BC$6,BC$6<$G52+$J52),IF(BC$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BD$6,BD$6<$G52+$J52),IF(BD$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BE$6,BE$6<$G52+$J52),IF(BE$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BF$6,BF$6<$G52+$J52),IF(BF$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BG$6,BG$6<$G52+$J52),IF(BG$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BH$6,BH$6<$G52+$J52),IF(BH$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BI$6,BI$6<$G52+$J52),IF(BI$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BJ$6,BJ$6<$G52+$J52),IF(BJ$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BK$6,BK$6<$G52+$J52),IF(BK$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BL$6,BL$6<$G52+$J52),IF(BL$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BM$6,BM$6<$G52+$J52),IF(BM$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BN$6,BN$6<$G52+$J52),IF(BN$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BO$6,BO$6<$G52+$J52),IF(BO$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BP$6,BP$6<$G52+$J52),IF(BP$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BQ$6,BQ$6<$G52+$J52),IF(BQ$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BR$6,BR$6<$G52+$J52),IF(BR$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BS$6,BS$6<$G52+$J52),IF(BS$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BT$6,BT$6<$G52+$J52),IF(BT$6<=($G52-1+$M52),$N52*$K52*$P52,$I52*$K52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BU$6,BU$6<$G52+$J52),IF(BU$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BV$6,BV$6<$G52+$J52),IF(BV$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BW$6,BW$6<$G52+$J52),IF(BW$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BX$6,BX$6<$G52+$J52),IF(BX$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BY$6,BY$6<$G52+$J52),IF(BY$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=BZ$6,BZ$6<$G52+$J52),IF(BZ$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CA$6,CA$6<$G52+$J52),IF(CA$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CB$6,CB$6<$G52+$J52),IF(CB$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CC$6,CC$6<$G52+$J52),IF(CC$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CD$6,CD$6<$G52+$J52),IF(CD$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CE$6,CE$6<$G52+$J52),IF(CE$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CF$6,CF$6<$G52+$J52),IF(CF$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CG$6,CG$6<$G52+$J52),IF(CG$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CH$6,CH$6<$G52+$J52),IF(CH$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CI$6,CI$6<$G52+$J52),IF(CI$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CJ$6,CJ$6<$G52+$J52),IF(CJ$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CK$6,CK$6<$G52+$J52),IF(CK$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CL$6,CL$6<$G52+$J52),IF(CL$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CM$6,CM$6<$G52+$J52),IF(CM$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CN$6,CN$6<$G52+$J52),IF(CN$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CO$6,CO$6<$G52+$J52),IF(CO$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CP$6,CP$6<$G52+$J52),IF(CP$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CQ$6,CQ$6<$G52+$J52),IF(CQ$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CR$6,CR$6<$G52+$J52),IF(CR$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CS$6,CS$6<$G52+$J52),IF(CS$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CT$6,CT$6<$G52+$J52),IF(CT$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CU$6,CU$6<$G52+$J52),IF(CU$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CV$6,CV$6<$G52+$J52),IF(CV$6<=($G52-1+$M52),$O52*$P52,$H52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CW$6,CW$6<$G52+$J52),IF(CW$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CX$6,CX$6<$G52+$J52),IF(CX$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CY$6,CY$6<$G52+$J52),IF(CY$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=CZ$6,CZ$6<$G52+$J52),IF(CZ$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DA$6,DA$6<$G52+$J52),IF(DA$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DB$6,DB$6<$G52+$J52),IF(DB$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DC$6,DC$6<$G52+$J52),IF(DC$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DD$6,DD$6<$G52+$J52),IF(DD$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DE$6,DE$6<$G52+$J52),IF(DE$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DF$6,DF$6<$G52+$J52),IF(DF$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DG$6,DG$6<$G52+$J52),IF(DG$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DH$6,DH$6<$G52+$J52),IF(DH$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DI$6,DI$6<$G52+$J52),IF(DI$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DJ$6,DJ$6<$G52+$J52),IF(DJ$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DK$6,DK$6<$G52+$J52),IF(DK$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DL$6,DL$6<$G52+$J52),IF(DL$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DM$6,DM$6<$G52+$J52),IF(DM$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DN$6,DN$6<$G52+$J52),IF(DN$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DO$6,DO$6<$G52+$J52),IF(DO$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DP$6,DP$6<$G52+$J52),IF(DP$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DQ$6,DQ$6<$G52+$J52),IF(DQ$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DR$6,DR$6<$G52+$J52),IF(DR$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DS$6,DS$6<$G52+$J52),IF(DS$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DT$6,DT$6<$G52+$J52),IF(DT$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DU$6,DU$6<$G52+$J52),IF(DU$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DV$6,DV$6<$G52+$J52),IF(DV$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DW$6,DW$6<$G52+$J52),IF(DW$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G52<=DX$6,DX$6<$G52+$J52),IF(DX$6<=($G52-1+$M52),$N52*$P52,$I52*$P52),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E52=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 T12 BT5 EUL - 12 T12 BaseSBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A53,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A53,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G53<=Q$6,Q$6<$G53+$J53),IF(Q$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=R$6,R$6<$G53+$J53),IF(R$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=S$6,S$6<$G53+$J53),IF(S$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=T$6,T$6<$G53+$J53),IF(T$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=U$6,U$6<$G53+$J53),IF(U$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=V$6,V$6<$G53+$J53),IF(V$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=W$6,W$6<$G53+$J53),IF(W$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=X$6,X$6<$G53+$J53),IF(X$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=Y$6,Y$6<$G53+$J53),IF(Y$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=Z$6,Z$6<$G53+$J53),IF(Z$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AA$6,AA$6<$G53+$J53),IF(AA$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AB$6,AB$6<$G53+$J53),IF(AB$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AC$6,AC$6<$G53+$J53),IF(AC$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AD$6,AD$6<$G53+$J53),IF(AD$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AE$6,AE$6<$G53+$J53),IF(AE$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AF$6,AF$6<$G53+$J53),IF(AF$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AG$6,AG$6<$G53+$J53),IF(AG$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AH$6,AH$6<$G53+$J53),IF(AH$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AI$6,AI$6<$G53+$J53),IF(AI$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AJ$6,AJ$6<$G53+$J53),IF(AJ$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AK$6,AK$6<$G53+$J53),IF(AK$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AL$6,AL$6<$G53+$J53),IF(AL$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AM$6,AM$6<$G53+$J53),IF(AM$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AN$6,AN$6<$G53+$J53),IF(AN$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AO$6,AO$6<$G53+$J53),IF(AO$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AP$6,AP$6<$G53+$J53),IF(AP$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AQ$6,AQ$6<$G53+$J53),IF(AQ$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AR$6,AR$6<$G53+$J53),IF(AR$6<=($G53-1+$M53),$O53*$L53*$P53,$H53*$L53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AS$6,AS$6<$G53+$J53),IF(AS$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AT$6,AT$6<$G53+$J53),IF(AT$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AU$6,AU$6<$G53+$J53),IF(AU$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AV$6,AV$6<$G53+$J53),IF(AV$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AW$6,AW$6<$G53+$J53),IF(AW$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AX$6,AX$6<$G53+$J53),IF(AX$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AY$6,AY$6<$G53+$J53),IF(AY$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=AZ$6,AZ$6<$G53+$J53),IF(AZ$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BA$6,BA$6<$G53+$J53),IF(BA$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BB$6,BB$6<$G53+$J53),IF(BB$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BC$6,BC$6<$G53+$J53),IF(BC$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BD$6,BD$6<$G53+$J53),IF(BD$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BE$6,BE$6<$G53+$J53),IF(BE$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BF$6,BF$6<$G53+$J53),IF(BF$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BG$6,BG$6<$G53+$J53),IF(BG$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BH$6,BH$6<$G53+$J53),IF(BH$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BI$6,BI$6<$G53+$J53),IF(BI$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BJ$6,BJ$6<$G53+$J53),IF(BJ$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BK$6,BK$6<$G53+$J53),IF(BK$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BL$6,BL$6<$G53+$J53),IF(BL$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BM$6,BM$6<$G53+$J53),IF(BM$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BN$6,BN$6<$G53+$J53),IF(BN$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BO$6,BO$6<$G53+$J53),IF(BO$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BP$6,BP$6<$G53+$J53),IF(BP$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BQ$6,BQ$6<$G53+$J53),IF(BQ$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BR$6,BR$6<$G53+$J53),IF(BR$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BS$6,BS$6<$G53+$J53),IF(BS$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BT$6,BT$6<$G53+$J53),IF(BT$6<=($G53-1+$M53),$N53*$K53*$P53,$I53*$K53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BU$6,BU$6<$G53+$J53),IF(BU$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BV$6,BV$6<$G53+$J53),IF(BV$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BW$6,BW$6<$G53+$J53),IF(BW$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BX$6,BX$6<$G53+$J53),IF(BX$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BY$6,BY$6<$G53+$J53),IF(BY$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=BZ$6,BZ$6<$G53+$J53),IF(BZ$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CA$6,CA$6<$G53+$J53),IF(CA$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CB$6,CB$6<$G53+$J53),IF(CB$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CC$6,CC$6<$G53+$J53),IF(CC$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CD$6,CD$6<$G53+$J53),IF(CD$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CE$6,CE$6<$G53+$J53),IF(CE$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CF$6,CF$6<$G53+$J53),IF(CF$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CG$6,CG$6<$G53+$J53),IF(CG$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CH$6,CH$6<$G53+$J53),IF(CH$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CI$6,CI$6<$G53+$J53),IF(CI$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CJ$6,CJ$6<$G53+$J53),IF(CJ$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CK$6,CK$6<$G53+$J53),IF(CK$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CL$6,CL$6<$G53+$J53),IF(CL$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CM$6,CM$6<$G53+$J53),IF(CM$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CN$6,CN$6<$G53+$J53),IF(CN$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CO$6,CO$6<$G53+$J53),IF(CO$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CP$6,CP$6<$G53+$J53),IF(CP$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CQ$6,CQ$6<$G53+$J53),IF(CQ$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CR$6,CR$6<$G53+$J53),IF(CR$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CS$6,CS$6<$G53+$J53),IF(CS$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CT$6,CT$6<$G53+$J53),IF(CT$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CU$6,CU$6<$G53+$J53),IF(CU$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CV$6,CV$6<$G53+$J53),IF(CV$6<=($G53-1+$M53),$O53*$P53,$H53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CW$6,CW$6<$G53+$J53),IF(CW$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CX$6,CX$6<$G53+$J53),IF(CX$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CY$6,CY$6<$G53+$J53),IF(CY$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=CZ$6,CZ$6<$G53+$J53),IF(CZ$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DA$6,DA$6<$G53+$J53),IF(DA$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DB$6,DB$6<$G53+$J53),IF(DB$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DC$6,DC$6<$G53+$J53),IF(DC$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DD$6,DD$6<$G53+$J53),IF(DD$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DE$6,DE$6<$G53+$J53),IF(DE$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DF$6,DF$6<$G53+$J53),IF(DF$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DG$6,DG$6<$G53+$J53),IF(DG$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DH$6,DH$6<$G53+$J53),IF(DH$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DI$6,DI$6<$G53+$J53),IF(DI$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DJ$6,DJ$6<$G53+$J53),IF(DJ$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DK$6,DK$6<$G53+$J53),IF(DK$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DL$6,DL$6<$G53+$J53),IF(DL$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DM$6,DM$6<$G53+$J53),IF(DM$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DN$6,DN$6<$G53+$J53),IF(DN$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DO$6,DO$6<$G53+$J53),IF(DO$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DP$6,DP$6<$G53+$J53),IF(DP$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DQ$6,DQ$6<$G53+$J53),IF(DQ$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DR$6,DR$6<$G53+$J53),IF(DR$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DS$6,DS$6<$G53+$J53),IF(DS$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DT$6,DT$6<$G53+$J53),IF(DT$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DU$6,DU$6<$G53+$J53),IF(DU$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DV$6,DV$6<$G53+$J53),IF(DV$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DW$6,DW$6<$G53+$J53),IF(DW$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G53<=DX$6,DX$6<$G53+$J53),IF(DX$6<=($G53-1+$M53),$N53*$P53,$I53*$P53),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E53=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® ROOM AIROOM AIR CONDITIONERHAP Air Conditioner Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psumer-Residential-AC_RoomNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Air Conditioner Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A54,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A54,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G54<=Q$6,Q$6<$G54+$J54),IF(Q$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=R$6,R$6<$G54+$J54),IF(R$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=S$6,S$6<$G54+$J54),IF(S$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=T$6,T$6<$G54+$J54),IF(T$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=U$6,U$6<$G54+$J54),IF(U$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=V$6,V$6<$G54+$J54),IF(V$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=W$6,W$6<$G54+$J54),IF(W$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=X$6,X$6<$G54+$J54),IF(X$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=Y$6,Y$6<$G54+$J54),IF(Y$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=Z$6,Z$6<$G54+$J54),IF(Z$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AA$6,AA$6<$G54+$J54),IF(AA$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AB$6,AB$6<$G54+$J54),IF(AB$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AC$6,AC$6<$G54+$J54),IF(AC$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AD$6,AD$6<$G54+$J54),IF(AD$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AE$6,AE$6<$G54+$J54),IF(AE$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AF$6,AF$6<$G54+$J54),IF(AF$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AG$6,AG$6<$G54+$J54),IF(AG$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AH$6,AH$6<$G54+$J54),IF(AH$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AI$6,AI$6<$G54+$J54),IF(AI$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AJ$6,AJ$6<$G54+$J54),IF(AJ$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AK$6,AK$6<$G54+$J54),IF(AK$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AL$6,AL$6<$G54+$J54),IF(AL$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AM$6,AM$6<$G54+$J54),IF(AM$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AN$6,AN$6<$G54+$J54),IF(AN$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AO$6,AO$6<$G54+$J54),IF(AO$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AP$6,AP$6<$G54+$J54),IF(AP$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AQ$6,AQ$6<$G54+$J54),IF(AQ$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AR$6,AR$6<$G54+$J54),IF(AR$6<=($G54-1+$M54),$O54*$L54*$P54,$H54*$L54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AS$6,AS$6<$G54+$J54),IF(AS$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AT$6,AT$6<$G54+$J54),IF(AT$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AU$6,AU$6<$G54+$J54),IF(AU$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AV$6,AV$6<$G54+$J54),IF(AV$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AW$6,AW$6<$G54+$J54),IF(AW$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AX$6,AX$6<$G54+$J54),IF(AX$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AY$6,AY$6<$G54+$J54),IF(AY$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=AZ$6,AZ$6<$G54+$J54),IF(AZ$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BA$6,BA$6<$G54+$J54),IF(BA$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BB$6,BB$6<$G54+$J54),IF(BB$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BC$6,BC$6<$G54+$J54),IF(BC$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BD$6,BD$6<$G54+$J54),IF(BD$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BE$6,BE$6<$G54+$J54),IF(BE$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BF$6,BF$6<$G54+$J54),IF(BF$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BG$6,BG$6<$G54+$J54),IF(BG$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BH$6,BH$6<$G54+$J54),IF(BH$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BI$6,BI$6<$G54+$J54),IF(BI$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BJ$6,BJ$6<$G54+$J54),IF(BJ$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BK$6,BK$6<$G54+$J54),IF(BK$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BL$6,BL$6<$G54+$J54),IF(BL$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BM$6,BM$6<$G54+$J54),IF(BM$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BN$6,BN$6<$G54+$J54),IF(BN$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BO$6,BO$6<$G54+$J54),IF(BO$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BP$6,BP$6<$G54+$J54),IF(BP$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BQ$6,BQ$6<$G54+$J54),IF(BQ$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BR$6,BR$6<$G54+$J54),IF(BR$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BS$6,BS$6<$G54+$J54),IF(BS$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BT$6,BT$6<$G54+$J54),IF(BT$6<=($G54-1+$M54),$N54*$K54*$P54,$I54*$K54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BU$6,BU$6<$G54+$J54),IF(BU$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BV$6,BV$6<$G54+$J54),IF(BV$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BW$6,BW$6<$G54+$J54),IF(BW$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BX$6,BX$6<$G54+$J54),IF(BX$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BY$6,BY$6<$G54+$J54),IF(BY$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=BZ$6,BZ$6<$G54+$J54),IF(BZ$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CA$6,CA$6<$G54+$J54),IF(CA$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CB$6,CB$6<$G54+$J54),IF(CB$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CC$6,CC$6<$G54+$J54),IF(CC$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CD$6,CD$6<$G54+$J54),IF(CD$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CE$6,CE$6<$G54+$J54),IF(CE$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CF$6,CF$6<$G54+$J54),IF(CF$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CG$6,CG$6<$G54+$J54),IF(CG$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CH$6,CH$6<$G54+$J54),IF(CH$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CI$6,CI$6<$G54+$J54),IF(CI$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CJ$6,CJ$6<$G54+$J54),IF(CJ$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CK$6,CK$6<$G54+$J54),IF(CK$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CL$6,CL$6<$G54+$J54),IF(CL$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CM$6,CM$6<$G54+$J54),IF(CM$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CN$6,CN$6<$G54+$J54),IF(CN$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CO$6,CO$6<$G54+$J54),IF(CO$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CP$6,CP$6<$G54+$J54),IF(CP$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CQ$6,CQ$6<$G54+$J54),IF(CQ$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CR$6,CR$6<$G54+$J54),IF(CR$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CS$6,CS$6<$G54+$J54),IF(CS$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CT$6,CT$6<$G54+$J54),IF(CT$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CU$6,CU$6<$G54+$J54),IF(CU$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CV$6,CV$6<$G54+$J54),IF(CV$6<=($G54-1+$M54),$O54*$P54,$H54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CW$6,CW$6<$G54+$J54),IF(CW$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CX$6,CX$6<$G54+$J54),IF(CX$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CY$6,CY$6<$G54+$J54),IF(CY$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=CZ$6,CZ$6<$G54+$J54),IF(CZ$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DA$6,DA$6<$G54+$J54),IF(DA$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DB$6,DB$6<$G54+$J54),IF(DB$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DC$6,DC$6<$G54+$J54),IF(DC$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DD$6,DD$6<$G54+$J54),IF(DD$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DE$6,DE$6<$G54+$J54),IF(DE$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DF$6,DF$6<$G54+$J54),IF(DF$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DG$6,DG$6<$G54+$J54),IF(DG$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DH$6,DH$6<$G54+$J54),IF(DH$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DI$6,DI$6<$G54+$J54),IF(DI$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DJ$6,DJ$6<$G54+$J54),IF(DJ$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DK$6,DK$6<$G54+$J54),IF(DK$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DL$6,DL$6<$G54+$J54),IF(DL$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DM$6,DM$6<$G54+$J54),IF(DM$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DN$6,DN$6<$G54+$J54),IF(DN$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DO$6,DO$6<$G54+$J54),IF(DO$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DP$6,DP$6<$G54+$J54),IF(DP$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DQ$6,DQ$6<$G54+$J54),IF(DQ$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DR$6,DR$6<$G54+$J54),IF(DR$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DS$6,DS$6<$G54+$J54),IF(DS$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DT$6,DT$6<$G54+$J54),IF(DT$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DU$6,DU$6<$G54+$J54),IF(DU$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DV$6,DV$6<$G54+$J54),IF(DV$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DW$6,DW$6<$G54+$J54),IF(DW$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G54<=DX$6,DX$6<$G54+$J54),IF(DX$6<=($G54-1+$M54),$N54*$P54,$I54*$P54),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E54=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP CFL A-type Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A55,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.9503937615140541E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":17.230089075668864},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":37.059382320775661},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A55,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.9250977918496843E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":986},{"$f":"IF(AND($G55<=Q$6,Q$6<$G55+$J55),IF(Q$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0344549011401809},{"$f":"IF(AND($G55<=R$6,R$6<$G55+$J55),IF(R$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0344549011401809},{"$f":"IF(AND($G55<=S$6,S$6<$G55+$J55),IF(S$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=T$6,T$6<$G55+$J55),IF(T$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=U$6,U$6<$G55+$J55),IF(U$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=V$6,V$6<$G55+$J55),IF(V$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=W$6,W$6<$G55+$J55),IF(W$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=X$6,X$6<$G55+$J55),IF(X$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=Y$6,Y$6<$G55+$J55),IF(Y$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=Z$6,Z$6<$G55+$J55),IF(Z$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AA$6,AA$6<$G55+$J55),IF(AA$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AB$6,AB$6<$G55+$J55),IF(AB$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AC$6,AC$6<$G55+$J55),IF(AC$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AD$6,AD$6<$G55+$J55),IF(AD$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AE$6,AE$6<$G55+$J55),IF(AE$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AF$6,AF$6<$G55+$J55),IF(AF$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AG$6,AG$6<$G55+$J55),IF(AG$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AH$6,AH$6<$G55+$J55),IF(AH$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AI$6,AI$6<$G55+$J55),IF(AI$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AJ$6,AJ$6<$G55+$J55),IF(AJ$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AK$6,AK$6<$G55+$J55),IF(AK$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AL$6,AL$6<$G55+$J55),IF(AL$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AM$6,AM$6<$G55+$J55),IF(AM$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AN$6,AN$6<$G55+$J55),IF(AN$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AO$6,AO$6<$G55+$J55),IF(AO$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AP$6,AP$6<$G55+$J55),IF(AP$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AQ$6,AQ$6<$G55+$J55),IF(AQ$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AR$6,AR$6<$G55+$J55),IF(AR$6<=($G55-1+$M55),$O55*$L55*$P55,$H55*$L55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=AS$6,AS$6<$G55+$J55),IF(AS$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":39164.577672330975},{"$f":"IF(AND($G55<=AT$6,AT$6<$G55+$J55),IF(AT$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":39164.577672330975},{"$f":"IF(AND($G55<=AU$6,AU$6<$G55+$J55),IF(AU$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=AV$6,AV$6<$G55+$J55),IF(AV$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=AW$6,AW$6<$G55+$J55),IF(AW$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=AX$6,AX$6<$G55+$J55),IF(AX$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=AY$6,AY$6<$G55+$J55),IF(AY$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=AZ$6,AZ$6<$G55+$J55),IF(AZ$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=BA$6,BA$6<$G55+$J55),IF(BA$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BB$6,BB$6<$G55+$J55),IF(BB$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BC$6,BC$6<$G55+$J55),IF(BC$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BD$6,BD$6<$G55+$J55),IF(BD$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BE$6,BE$6<$G55+$J55),IF(BE$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BF$6,BF$6<$G55+$J55),IF(BF$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BG$6,BG$6<$G55+$J55),IF(BG$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BH$6,BH$6<$G55+$J55),IF(BH$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BI$6,BI$6<$G55+$J55),IF(BI$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BJ$6,BJ$6<$G55+$J55),IF(BJ$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BK$6,BK$6<$G55+$J55),IF(BK$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BL$6,BL$6<$G55+$J55),IF(BL$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BM$6,BM$6<$G55+$J55),IF(BM$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BN$6,BN$6<$G55+$J55),IF(BN$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BO$6,BO$6<$G55+$J55),IF(BO$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BP$6,BP$6<$G55+$J55),IF(BP$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BQ$6,BQ$6<$G55+$J55),IF(BQ$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BR$6,BR$6<$G55+$J55),IF(BR$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BS$6,BS$6<$G55+$J55),IF(BS$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BT$6,BT$6<$G55+$J55),IF(BT$6<=($G55-1+$M55),$N55*$K55*$P55,$I55*$K55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=BU$6,BU$6<$G55+$J55),IF(BU$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0344549011401809},{"$f":"IF(AND($G55<=BV$6,BV$6<$G55+$J55),IF(BV$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0344549011401809},{"$f":"IF(AND($G55<=BW$6,BW$6<$G55+$J55),IF(BW$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=BX$6,BX$6<$G55+$J55),IF(BX$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=BY$6,BY$6<$G55+$J55),IF(BY$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=BZ$6,BZ$6<$G55+$J55),IF(BZ$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=CA$6,CA$6<$G55+$J55),IF(CA$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=CB$6,CB$6<$G55+$J55),IF(CB$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94588298487168887},{"$f":"IF(AND($G55<=CC$6,CC$6<$G55+$J55),IF(CC$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CD$6,CD$6<$G55+$J55),IF(CD$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CE$6,CE$6<$G55+$J55),IF(CE$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CF$6,CF$6<$G55+$J55),IF(CF$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CG$6,CG$6<$G55+$J55),IF(CG$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CH$6,CH$6<$G55+$J55),IF(CH$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CI$6,CI$6<$G55+$J55),IF(CI$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CJ$6,CJ$6<$G55+$J55),IF(CJ$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CK$6,CK$6<$G55+$J55),IF(CK$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CL$6,CL$6<$G55+$J55),IF(CL$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CM$6,CM$6<$G55+$J55),IF(CM$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CN$6,CN$6<$G55+$J55),IF(CN$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CO$6,CO$6<$G55+$J55),IF(CO$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CP$6,CP$6<$G55+$J55),IF(CP$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CQ$6,CQ$6<$G55+$J55),IF(CQ$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CR$6,CR$6<$G55+$J55),IF(CR$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CS$6,CS$6<$G55+$J55),IF(CS$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CT$6,CT$6<$G55+$J55),IF(CT$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CU$6,CU$6<$G55+$J55),IF(CU$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CV$6,CV$6<$G55+$J55),IF(CV$6<=($G55-1+$M55),$O55*$P55,$H55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=CW$6,CW$6<$G55+$J55),IF(CW$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":39164.577672330975},{"$f":"IF(AND($G55<=CX$6,CX$6<$G55+$J55),IF(CX$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":39164.577672330975},{"$f":"IF(AND($G55<=CY$6,CY$6<$G55+$J55),IF(CY$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=CZ$6,CZ$6<$G55+$J55),IF(CZ$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=DA$6,DA$6<$G55+$J55),IF(DA$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=DB$6,DB$6<$G55+$J55),IF(DB$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=DC$6,DC$6<$G55+$J55),IF(DC$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=DD$6,DD$6<$G55+$J55),IF(DD$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18208.861552636121},{"$f":"IF(AND($G55<=DE$6,DE$6<$G55+$J55),IF(DE$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DF$6,DF$6<$G55+$J55),IF(DF$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DG$6,DG$6<$G55+$J55),IF(DG$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DH$6,DH$6<$G55+$J55),IF(DH$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DI$6,DI$6<$G55+$J55),IF(DI$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DJ$6,DJ$6<$G55+$J55),IF(DJ$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DK$6,DK$6<$G55+$J55),IF(DK$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DL$6,DL$6<$G55+$J55),IF(DL$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DM$6,DM$6<$G55+$J55),IF(DM$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DN$6,DN$6<$G55+$J55),IF(DN$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DO$6,DO$6<$G55+$J55),IF(DO$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DP$6,DP$6<$G55+$J55),IF(DP$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DQ$6,DQ$6<$G55+$J55),IF(DQ$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DR$6,DR$6<$G55+$J55),IF(DR$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DS$6,DS$6<$G55+$J55),IF(DS$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DT$6,DT$6<$G55+$J55),IF(DT$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DU$6,DU$6<$G55+$J55),IF(DU$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DV$6,DV$6<$G55+$J55),IF(DV$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DW$6,DW$6<$G55+$J55),IF(DW$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G55<=DX$6,DX$6<$G55+$J55),IF(DX$6<=($G55-1+$M55),$N55*$P55,$I55*$P55),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E55=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type High Output Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP CFL A-type High Output Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A56,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.5633557467409328E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":30.095613099314772},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":46.485185890773515},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A56,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.4147334118378842E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":96},{"$f":"IF(AND($G56<=Q$6,Q$6<$G56+$J56),IF(Q$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24846131568749935},{"$f":"IF(AND($G56<=R$6,R$6<$G56+$J56),IF(R$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=S$6,S$6<$G56+$J56),IF(S$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=T$6,T$6<$G56+$J56),IF(T$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=U$6,U$6<$G56+$J56),IF(U$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=V$6,V$6<$G56+$J56),IF(V$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=W$6,W$6<$G56+$J56),IF(W$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=X$6,X$6<$G56+$J56),IF(X$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=Y$6,Y$6<$G56+$J56),IF(Y$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=Z$6,Z$6<$G56+$J56),IF(Z$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AA$6,AA$6<$G56+$J56),IF(AA$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AB$6,AB$6<$G56+$J56),IF(AB$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AC$6,AC$6<$G56+$J56),IF(AC$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AD$6,AD$6<$G56+$J56),IF(AD$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AE$6,AE$6<$G56+$J56),IF(AE$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AF$6,AF$6<$G56+$J56),IF(AF$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AG$6,AG$6<$G56+$J56),IF(AG$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AH$6,AH$6<$G56+$J56),IF(AH$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AI$6,AI$6<$G56+$J56),IF(AI$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AJ$6,AJ$6<$G56+$J56),IF(AJ$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AK$6,AK$6<$G56+$J56),IF(AK$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AL$6,AL$6<$G56+$J56),IF(AL$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AM$6,AM$6<$G56+$J56),IF(AM$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AN$6,AN$6<$G56+$J56),IF(AN$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AO$6,AO$6<$G56+$J56),IF(AO$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AP$6,AP$6<$G56+$J56),IF(AP$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AQ$6,AQ$6<$G56+$J56),IF(AQ$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AR$6,AR$6<$G56+$J56),IF(AR$6<=($G56-1+$M56),$O56*$L56*$P56,$H56*$L56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=AS$6,AS$6<$G56+$J56),IF(AS$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4783.0416350635123},{"$f":"IF(AND($G56<=AT$6,AT$6<$G56+$J56),IF(AT$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AU$6,AU$6<$G56+$J56),IF(AU$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AV$6,AV$6<$G56+$J56),IF(AV$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AW$6,AW$6<$G56+$J56),IF(AW$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AX$6,AX$6<$G56+$J56),IF(AX$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AY$6,AY$6<$G56+$J56),IF(AY$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=AZ$6,AZ$6<$G56+$J56),IF(AZ$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=BA$6,BA$6<$G56+$J56),IF(BA$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BB$6,BB$6<$G56+$J56),IF(BB$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BC$6,BC$6<$G56+$J56),IF(BC$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BD$6,BD$6<$G56+$J56),IF(BD$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BE$6,BE$6<$G56+$J56),IF(BE$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BF$6,BF$6<$G56+$J56),IF(BF$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BG$6,BG$6<$G56+$J56),IF(BG$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BH$6,BH$6<$G56+$J56),IF(BH$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BI$6,BI$6<$G56+$J56),IF(BI$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BJ$6,BJ$6<$G56+$J56),IF(BJ$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BK$6,BK$6<$G56+$J56),IF(BK$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BL$6,BL$6<$G56+$J56),IF(BL$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BM$6,BM$6<$G56+$J56),IF(BM$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BN$6,BN$6<$G56+$J56),IF(BN$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BO$6,BO$6<$G56+$J56),IF(BO$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BP$6,BP$6<$G56+$J56),IF(BP$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BQ$6,BQ$6<$G56+$J56),IF(BQ$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BR$6,BR$6<$G56+$J56),IF(BR$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BS$6,BS$6<$G56+$J56),IF(BS$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BT$6,BT$6<$G56+$J56),IF(BT$6<=($G56-1+$M56),$N56*$K56*$P56,$I56*$K56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=BU$6,BU$6<$G56+$J56),IF(BU$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24846131568749935},{"$f":"IF(AND($G56<=BV$6,BV$6<$G56+$J56),IF(BV$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=BW$6,BW$6<$G56+$J56),IF(BW$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=BX$6,BX$6<$G56+$J56),IF(BX$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=BY$6,BY$6<$G56+$J56),IF(BY$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=BZ$6,BZ$6<$G56+$J56),IF(BZ$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=CA$6,CA$6<$G56+$J56),IF(CA$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=CB$6,CB$6<$G56+$J56),IF(CB$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.16085975529167154},{"$f":"IF(AND($G56<=CC$6,CC$6<$G56+$J56),IF(CC$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CD$6,CD$6<$G56+$J56),IF(CD$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CE$6,CE$6<$G56+$J56),IF(CE$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CF$6,CF$6<$G56+$J56),IF(CF$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CG$6,CG$6<$G56+$J56),IF(CG$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CH$6,CH$6<$G56+$J56),IF(CH$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CI$6,CI$6<$G56+$J56),IF(CI$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CJ$6,CJ$6<$G56+$J56),IF(CJ$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CK$6,CK$6<$G56+$J56),IF(CK$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CL$6,CL$6<$G56+$J56),IF(CL$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CM$6,CM$6<$G56+$J56),IF(CM$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CN$6,CN$6<$G56+$J56),IF(CN$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CO$6,CO$6<$G56+$J56),IF(CO$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CP$6,CP$6<$G56+$J56),IF(CP$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CQ$6,CQ$6<$G56+$J56),IF(CQ$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CR$6,CR$6<$G56+$J56),IF(CR$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CS$6,CS$6<$G56+$J56),IF(CS$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CT$6,CT$6<$G56+$J56),IF(CT$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CU$6,CU$6<$G56+$J56),IF(CU$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CV$6,CV$6<$G56+$J56),IF(CV$6<=($G56-1+$M56),$O56*$P56,$H56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=CW$6,CW$6<$G56+$J56),IF(CW$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4783.0416350635123},{"$f":"IF(AND($G56<=CX$6,CX$6<$G56+$J56),IF(CX$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=CY$6,CY$6<$G56+$J56),IF(CY$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=CZ$6,CZ$6<$G56+$J56),IF(CZ$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=DA$6,DA$6<$G56+$J56),IF(DA$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=DB$6,DB$6<$G56+$J56),IF(DB$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=DC$6,DC$6<$G56+$J56),IF(DC$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=DD$6,DD$6<$G56+$J56),IF(DD$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3096.6547240452496},{"$f":"IF(AND($G56<=DE$6,DE$6<$G56+$J56),IF(DE$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DF$6,DF$6<$G56+$J56),IF(DF$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DG$6,DG$6<$G56+$J56),IF(DG$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DH$6,DH$6<$G56+$J56),IF(DH$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DI$6,DI$6<$G56+$J56),IF(DI$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DJ$6,DJ$6<$G56+$J56),IF(DJ$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DK$6,DK$6<$G56+$J56),IF(DK$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DL$6,DL$6<$G56+$J56),IF(DL$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DM$6,DM$6<$G56+$J56),IF(DM$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DN$6,DN$6<$G56+$J56),IF(DN$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DO$6,DO$6<$G56+$J56),IF(DO$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DP$6,DP$6<$G56+$J56),IF(DP$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DQ$6,DQ$6<$G56+$J56),IF(DQ$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DR$6,DR$6<$G56+$J56),IF(DR$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DS$6,DS$6<$G56+$J56),IF(DS$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DT$6,DT$6<$G56+$J56),IF(DT$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DU$6,DU$6<$G56+$J56),IF(DU$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DV$6,DV$6<$G56+$J56),IF(DV$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DW$6,DW$6<$G56+$J56),IF(DW$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G56<=DX$6,DX$6<$G56+$J56),IF(DX$6<=($G56-1+$M56),$N56*$P56,$I56*$P56),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E56=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR30HAP CFL PAR 30 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Outdoor Solar LightingYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP CFL PAR 30 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A57,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A57,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G57<=Q$6,Q$6<$G57+$J57),IF(Q$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=R$6,R$6<$G57+$J57),IF(R$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=S$6,S$6<$G57+$J57),IF(S$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=T$6,T$6<$G57+$J57),IF(T$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=U$6,U$6<$G57+$J57),IF(U$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=V$6,V$6<$G57+$J57),IF(V$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=W$6,W$6<$G57+$J57),IF(W$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=X$6,X$6<$G57+$J57),IF(X$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=Y$6,Y$6<$G57+$J57),IF(Y$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=Z$6,Z$6<$G57+$J57),IF(Z$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AA$6,AA$6<$G57+$J57),IF(AA$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AB$6,AB$6<$G57+$J57),IF(AB$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AC$6,AC$6<$G57+$J57),IF(AC$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AD$6,AD$6<$G57+$J57),IF(AD$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AE$6,AE$6<$G57+$J57),IF(AE$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AF$6,AF$6<$G57+$J57),IF(AF$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AG$6,AG$6<$G57+$J57),IF(AG$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AH$6,AH$6<$G57+$J57),IF(AH$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AI$6,AI$6<$G57+$J57),IF(AI$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AJ$6,AJ$6<$G57+$J57),IF(AJ$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AK$6,AK$6<$G57+$J57),IF(AK$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AL$6,AL$6<$G57+$J57),IF(AL$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AM$6,AM$6<$G57+$J57),IF(AM$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AN$6,AN$6<$G57+$J57),IF(AN$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AO$6,AO$6<$G57+$J57),IF(AO$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AP$6,AP$6<$G57+$J57),IF(AP$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AQ$6,AQ$6<$G57+$J57),IF(AQ$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AR$6,AR$6<$G57+$J57),IF(AR$6<=($G57-1+$M57),$O57*$L57*$P57,$H57*$L57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AS$6,AS$6<$G57+$J57),IF(AS$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AT$6,AT$6<$G57+$J57),IF(AT$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AU$6,AU$6<$G57+$J57),IF(AU$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AV$6,AV$6<$G57+$J57),IF(AV$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AW$6,AW$6<$G57+$J57),IF(AW$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AX$6,AX$6<$G57+$J57),IF(AX$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AY$6,AY$6<$G57+$J57),IF(AY$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=AZ$6,AZ$6<$G57+$J57),IF(AZ$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BA$6,BA$6<$G57+$J57),IF(BA$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BB$6,BB$6<$G57+$J57),IF(BB$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BC$6,BC$6<$G57+$J57),IF(BC$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BD$6,BD$6<$G57+$J57),IF(BD$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BE$6,BE$6<$G57+$J57),IF(BE$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BF$6,BF$6<$G57+$J57),IF(BF$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BG$6,BG$6<$G57+$J57),IF(BG$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BH$6,BH$6<$G57+$J57),IF(BH$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BI$6,BI$6<$G57+$J57),IF(BI$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BJ$6,BJ$6<$G57+$J57),IF(BJ$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BK$6,BK$6<$G57+$J57),IF(BK$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BL$6,BL$6<$G57+$J57),IF(BL$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BM$6,BM$6<$G57+$J57),IF(BM$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BN$6,BN$6<$G57+$J57),IF(BN$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BO$6,BO$6<$G57+$J57),IF(BO$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BP$6,BP$6<$G57+$J57),IF(BP$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BQ$6,BQ$6<$G57+$J57),IF(BQ$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BR$6,BR$6<$G57+$J57),IF(BR$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BS$6,BS$6<$G57+$J57),IF(BS$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BT$6,BT$6<$G57+$J57),IF(BT$6<=($G57-1+$M57),$N57*$K57*$P57,$I57*$K57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BU$6,BU$6<$G57+$J57),IF(BU$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BV$6,BV$6<$G57+$J57),IF(BV$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BW$6,BW$6<$G57+$J57),IF(BW$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BX$6,BX$6<$G57+$J57),IF(BX$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BY$6,BY$6<$G57+$J57),IF(BY$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=BZ$6,BZ$6<$G57+$J57),IF(BZ$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CA$6,CA$6<$G57+$J57),IF(CA$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CB$6,CB$6<$G57+$J57),IF(CB$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CC$6,CC$6<$G57+$J57),IF(CC$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CD$6,CD$6<$G57+$J57),IF(CD$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CE$6,CE$6<$G57+$J57),IF(CE$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CF$6,CF$6<$G57+$J57),IF(CF$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CG$6,CG$6<$G57+$J57),IF(CG$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CH$6,CH$6<$G57+$J57),IF(CH$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CI$6,CI$6<$G57+$J57),IF(CI$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CJ$6,CJ$6<$G57+$J57),IF(CJ$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CK$6,CK$6<$G57+$J57),IF(CK$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CL$6,CL$6<$G57+$J57),IF(CL$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CM$6,CM$6<$G57+$J57),IF(CM$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CN$6,CN$6<$G57+$J57),IF(CN$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CO$6,CO$6<$G57+$J57),IF(CO$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CP$6,CP$6<$G57+$J57),IF(CP$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CQ$6,CQ$6<$G57+$J57),IF(CQ$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CR$6,CR$6<$G57+$J57),IF(CR$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CS$6,CS$6<$G57+$J57),IF(CS$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CT$6,CT$6<$G57+$J57),IF(CT$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CU$6,CU$6<$G57+$J57),IF(CU$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CV$6,CV$6<$G57+$J57),IF(CV$6<=($G57-1+$M57),$O57*$P57,$H57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CW$6,CW$6<$G57+$J57),IF(CW$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CX$6,CX$6<$G57+$J57),IF(CX$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CY$6,CY$6<$G57+$J57),IF(CY$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=CZ$6,CZ$6<$G57+$J57),IF(CZ$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DA$6,DA$6<$G57+$J57),IF(DA$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DB$6,DB$6<$G57+$J57),IF(DB$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DC$6,DC$6<$G57+$J57),IF(DC$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DD$6,DD$6<$G57+$J57),IF(DD$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DE$6,DE$6<$G57+$J57),IF(DE$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DF$6,DF$6<$G57+$J57),IF(DF$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DG$6,DG$6<$G57+$J57),IF(DG$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DH$6,DH$6<$G57+$J57),IF(DH$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DI$6,DI$6<$G57+$J57),IF(DI$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DJ$6,DJ$6<$G57+$J57),IF(DJ$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DK$6,DK$6<$G57+$J57),IF(DK$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DL$6,DL$6<$G57+$J57),IF(DL$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DM$6,DM$6<$G57+$J57),IF(DM$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DN$6,DN$6<$G57+$J57),IF(DN$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DO$6,DO$6<$G57+$J57),IF(DO$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DP$6,DP$6<$G57+$J57),IF(DP$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DQ$6,DQ$6<$G57+$J57),IF(DQ$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DR$6,DR$6<$G57+$J57),IF(DR$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DS$6,DS$6<$G57+$J57),IF(DS$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DT$6,DT$6<$G57+$J57),IF(DT$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DU$6,DU$6<$G57+$J57),IF(DU$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DV$6,DV$6<$G57+$J57),IF(DV$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DW$6,DW$6<$G57+$J57),IF(DW$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G57<=DX$6,DX$6<$G57+$J57),IF(DX$6<=($G57-1+$M57),$N57*$P57,$I57*$P57),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E57=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR38HAP CFL PAR 38 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP CFL PAR 38 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A58,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A58,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G58<=Q$6,Q$6<$G58+$J58),IF(Q$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=R$6,R$6<$G58+$J58),IF(R$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=S$6,S$6<$G58+$J58),IF(S$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=T$6,T$6<$G58+$J58),IF(T$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=U$6,U$6<$G58+$J58),IF(U$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=V$6,V$6<$G58+$J58),IF(V$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=W$6,W$6<$G58+$J58),IF(W$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=X$6,X$6<$G58+$J58),IF(X$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=Y$6,Y$6<$G58+$J58),IF(Y$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=Z$6,Z$6<$G58+$J58),IF(Z$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AA$6,AA$6<$G58+$J58),IF(AA$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AB$6,AB$6<$G58+$J58),IF(AB$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AC$6,AC$6<$G58+$J58),IF(AC$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AD$6,AD$6<$G58+$J58),IF(AD$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AE$6,AE$6<$G58+$J58),IF(AE$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AF$6,AF$6<$G58+$J58),IF(AF$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AG$6,AG$6<$G58+$J58),IF(AG$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AH$6,AH$6<$G58+$J58),IF(AH$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AI$6,AI$6<$G58+$J58),IF(AI$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AJ$6,AJ$6<$G58+$J58),IF(AJ$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AK$6,AK$6<$G58+$J58),IF(AK$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AL$6,AL$6<$G58+$J58),IF(AL$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AM$6,AM$6<$G58+$J58),IF(AM$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AN$6,AN$6<$G58+$J58),IF(AN$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AO$6,AO$6<$G58+$J58),IF(AO$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AP$6,AP$6<$G58+$J58),IF(AP$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AQ$6,AQ$6<$G58+$J58),IF(AQ$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AR$6,AR$6<$G58+$J58),IF(AR$6<=($G58-1+$M58),$O58*$L58*$P58,$H58*$L58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AS$6,AS$6<$G58+$J58),IF(AS$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AT$6,AT$6<$G58+$J58),IF(AT$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AU$6,AU$6<$G58+$J58),IF(AU$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AV$6,AV$6<$G58+$J58),IF(AV$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AW$6,AW$6<$G58+$J58),IF(AW$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AX$6,AX$6<$G58+$J58),IF(AX$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AY$6,AY$6<$G58+$J58),IF(AY$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=AZ$6,AZ$6<$G58+$J58),IF(AZ$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BA$6,BA$6<$G58+$J58),IF(BA$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BB$6,BB$6<$G58+$J58),IF(BB$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BC$6,BC$6<$G58+$J58),IF(BC$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BD$6,BD$6<$G58+$J58),IF(BD$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BE$6,BE$6<$G58+$J58),IF(BE$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BF$6,BF$6<$G58+$J58),IF(BF$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BG$6,BG$6<$G58+$J58),IF(BG$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BH$6,BH$6<$G58+$J58),IF(BH$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BI$6,BI$6<$G58+$J58),IF(BI$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BJ$6,BJ$6<$G58+$J58),IF(BJ$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BK$6,BK$6<$G58+$J58),IF(BK$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BL$6,BL$6<$G58+$J58),IF(BL$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BM$6,BM$6<$G58+$J58),IF(BM$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BN$6,BN$6<$G58+$J58),IF(BN$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BO$6,BO$6<$G58+$J58),IF(BO$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BP$6,BP$6<$G58+$J58),IF(BP$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BQ$6,BQ$6<$G58+$J58),IF(BQ$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BR$6,BR$6<$G58+$J58),IF(BR$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BS$6,BS$6<$G58+$J58),IF(BS$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BT$6,BT$6<$G58+$J58),IF(BT$6<=($G58-1+$M58),$N58*$K58*$P58,$I58*$K58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BU$6,BU$6<$G58+$J58),IF(BU$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BV$6,BV$6<$G58+$J58),IF(BV$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BW$6,BW$6<$G58+$J58),IF(BW$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BX$6,BX$6<$G58+$J58),IF(BX$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BY$6,BY$6<$G58+$J58),IF(BY$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=BZ$6,BZ$6<$G58+$J58),IF(BZ$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CA$6,CA$6<$G58+$J58),IF(CA$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CB$6,CB$6<$G58+$J58),IF(CB$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CC$6,CC$6<$G58+$J58),IF(CC$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CD$6,CD$6<$G58+$J58),IF(CD$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CE$6,CE$6<$G58+$J58),IF(CE$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CF$6,CF$6<$G58+$J58),IF(CF$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CG$6,CG$6<$G58+$J58),IF(CG$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CH$6,CH$6<$G58+$J58),IF(CH$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CI$6,CI$6<$G58+$J58),IF(CI$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CJ$6,CJ$6<$G58+$J58),IF(CJ$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CK$6,CK$6<$G58+$J58),IF(CK$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CL$6,CL$6<$G58+$J58),IF(CL$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CM$6,CM$6<$G58+$J58),IF(CM$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CN$6,CN$6<$G58+$J58),IF(CN$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CO$6,CO$6<$G58+$J58),IF(CO$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CP$6,CP$6<$G58+$J58),IF(CP$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CQ$6,CQ$6<$G58+$J58),IF(CQ$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CR$6,CR$6<$G58+$J58),IF(CR$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CS$6,CS$6<$G58+$J58),IF(CS$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CT$6,CT$6<$G58+$J58),IF(CT$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CU$6,CU$6<$G58+$J58),IF(CU$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CV$6,CV$6<$G58+$J58),IF(CV$6<=($G58-1+$M58),$O58*$P58,$H58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CW$6,CW$6<$G58+$J58),IF(CW$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CX$6,CX$6<$G58+$J58),IF(CX$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CY$6,CY$6<$G58+$J58),IF(CY$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=CZ$6,CZ$6<$G58+$J58),IF(CZ$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DA$6,DA$6<$G58+$J58),IF(DA$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DB$6,DB$6<$G58+$J58),IF(DB$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DC$6,DC$6<$G58+$J58),IF(DC$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DD$6,DD$6<$G58+$J58),IF(DD$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DE$6,DE$6<$G58+$J58),IF(DE$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DF$6,DF$6<$G58+$J58),IF(DF$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DG$6,DG$6<$G58+$J58),IF(DG$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DH$6,DH$6<$G58+$J58),IF(DH$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DI$6,DI$6<$G58+$J58),IF(DI$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DJ$6,DJ$6<$G58+$J58),IF(DJ$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DK$6,DK$6<$G58+$J58),IF(DK$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DL$6,DL$6<$G58+$J58),IF(DL$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DM$6,DM$6<$G58+$J58),IF(DM$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DN$6,DN$6<$G58+$J58),IF(DN$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DO$6,DO$6<$G58+$J58),IF(DO$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DP$6,DP$6<$G58+$J58),IF(DP$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DQ$6,DQ$6<$G58+$J58),IF(DQ$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DR$6,DR$6<$G58+$J58),IF(DR$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DS$6,DS$6<$G58+$J58),IF(DS$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DT$6,DT$6<$G58+$J58),IF(DT$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DU$6,DU$6<$G58+$J58),IF(DU$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DV$6,DV$6<$G58+$J58),IF(DV$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DW$6,DW$6<$G58+$J58),IF(DW$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G58<=DX$6,DX$6<$G58+$J58),IF(DX$6<=($G58-1+$M58),$N58*$P58,$I58*$P58),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E58=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP CFL Three-way Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A59,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.0029131556323779E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":57.808027821661206},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":72.890096751219275},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A59,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.7863708328678843E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":12},{"$f":"IF(AND($G59<=Q$6,Q$6<$G59+$J59),IF(Q$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.8699303316628736E-2},{"$f":"IF(AND($G59<=R$6,R$6<$G59+$J59),IF(R$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=S$6,S$6<$G59+$J59),IF(S$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=T$6,T$6<$G59+$J59),IF(T$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=U$6,U$6<$G59+$J59),IF(U$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=V$6,V$6<$G59+$J59),IF(V$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=W$6,W$6<$G59+$J59),IF(W$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=X$6,X$6<$G59+$J59),IF(X$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=Y$6,Y$6<$G59+$J59),IF(Y$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=Z$6,Z$6<$G59+$J59),IF(Z$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AA$6,AA$6<$G59+$J59),IF(AA$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AB$6,AB$6<$G59+$J59),IF(AB$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AC$6,AC$6<$G59+$J59),IF(AC$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AD$6,AD$6<$G59+$J59),IF(AD$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AE$6,AE$6<$G59+$J59),IF(AE$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AF$6,AF$6<$G59+$J59),IF(AF$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AG$6,AG$6<$G59+$J59),IF(AG$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AH$6,AH$6<$G59+$J59),IF(AH$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AI$6,AI$6<$G59+$J59),IF(AI$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AJ$6,AJ$6<$G59+$J59),IF(AJ$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AK$6,AK$6<$G59+$J59),IF(AK$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AL$6,AL$6<$G59+$J59),IF(AL$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AM$6,AM$6<$G59+$J59),IF(AM$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AN$6,AN$6<$G59+$J59),IF(AN$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AO$6,AO$6<$G59+$J59),IF(AO$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AP$6,AP$6<$G59+$J59),IF(AP$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AQ$6,AQ$6<$G59+$J59),IF(AQ$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AR$6,AR$6<$G59+$J59),IF(AR$6<=($G59-1+$M59),$O59*$L59*$P59,$H59*$L59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AS$6,AS$6<$G59+$J59),IF(AS$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":937.4932058034633},{"$f":"IF(AND($G59<=AT$6,AT$6<$G59+$J59),IF(AT$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=AU$6,AU$6<$G59+$J59),IF(AU$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=AV$6,AV$6<$G59+$J59),IF(AV$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=AW$6,AW$6<$G59+$J59),IF(AW$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=AX$6,AX$6<$G59+$J59),IF(AX$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=AY$6,AY$6<$G59+$J59),IF(AY$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=AZ$6,AZ$6<$G59+$J59),IF(AZ$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BA$6,BA$6<$G59+$J59),IF(BA$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BB$6,BB$6<$G59+$J59),IF(BB$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BC$6,BC$6<$G59+$J59),IF(BC$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BD$6,BD$6<$G59+$J59),IF(BD$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BE$6,BE$6<$G59+$J59),IF(BE$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BF$6,BF$6<$G59+$J59),IF(BF$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BG$6,BG$6<$G59+$J59),IF(BG$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BH$6,BH$6<$G59+$J59),IF(BH$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BI$6,BI$6<$G59+$J59),IF(BI$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BJ$6,BJ$6<$G59+$J59),IF(BJ$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BK$6,BK$6<$G59+$J59),IF(BK$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BL$6,BL$6<$G59+$J59),IF(BL$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BM$6,BM$6<$G59+$J59),IF(BM$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BN$6,BN$6<$G59+$J59),IF(BN$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BO$6,BO$6<$G59+$J59),IF(BO$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BP$6,BP$6<$G59+$J59),IF(BP$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BQ$6,BQ$6<$G59+$J59),IF(BQ$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BR$6,BR$6<$G59+$J59),IF(BR$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BS$6,BS$6<$G59+$J59),IF(BS$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BT$6,BT$6<$G59+$J59),IF(BT$6<=($G59-1+$M59),$N59*$K59*$P59,$I59*$K59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=BU$6,BU$6<$G59+$J59),IF(BU$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.8699303316628736E-2},{"$f":"IF(AND($G59<=BV$6,BV$6<$G59+$J59),IF(BV$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=BW$6,BW$6<$G59+$J59),IF(BW$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=BX$6,BX$6<$G59+$J59),IF(BX$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=BY$6,BY$6<$G59+$J59),IF(BY$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=BZ$6,BZ$6<$G59+$J59),IF(BZ$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8622677242860171E-2},{"$f":"IF(AND($G59<=CA$6,CA$6<$G59+$J59),IF(CA$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CB$6,CB$6<$G59+$J59),IF(CB$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CC$6,CC$6<$G59+$J59),IF(CC$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CD$6,CD$6<$G59+$J59),IF(CD$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CE$6,CE$6<$G59+$J59),IF(CE$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CF$6,CF$6<$G59+$J59),IF(CF$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CG$6,CG$6<$G59+$J59),IF(CG$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CH$6,CH$6<$G59+$J59),IF(CH$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CI$6,CI$6<$G59+$J59),IF(CI$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CJ$6,CJ$6<$G59+$J59),IF(CJ$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CK$6,CK$6<$G59+$J59),IF(CK$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CL$6,CL$6<$G59+$J59),IF(CL$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CM$6,CM$6<$G59+$J59),IF(CM$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CN$6,CN$6<$G59+$J59),IF(CN$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CO$6,CO$6<$G59+$J59),IF(CO$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CP$6,CP$6<$G59+$J59),IF(CP$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CQ$6,CQ$6<$G59+$J59),IF(CQ$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CR$6,CR$6<$G59+$J59),IF(CR$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CS$6,CS$6<$G59+$J59),IF(CS$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CT$6,CT$6<$G59+$J59),IF(CT$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CU$6,CU$6<$G59+$J59),IF(CU$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CV$6,CV$6<$G59+$J59),IF(CV$6<=($G59-1+$M59),$O59*$P59,$H59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=CW$6,CW$6<$G59+$J59),IF(CW$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":937.4932058034633},{"$f":"IF(AND($G59<=CX$6,CX$6<$G59+$J59),IF(CX$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=CY$6,CY$6<$G59+$J59),IF(CY$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=CZ$6,CZ$6<$G59+$J59),IF(CZ$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=DA$6,DA$6<$G59+$J59),IF(DA$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=DB$6,DB$6<$G59+$J59),IF(DB$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":743.51161185416345},{"$f":"IF(AND($G59<=DC$6,DC$6<$G59+$J59),IF(DC$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DD$6,DD$6<$G59+$J59),IF(DD$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DE$6,DE$6<$G59+$J59),IF(DE$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DF$6,DF$6<$G59+$J59),IF(DF$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DG$6,DG$6<$G59+$J59),IF(DG$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DH$6,DH$6<$G59+$J59),IF(DH$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DI$6,DI$6<$G59+$J59),IF(DI$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DJ$6,DJ$6<$G59+$J59),IF(DJ$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DK$6,DK$6<$G59+$J59),IF(DK$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DL$6,DL$6<$G59+$J59),IF(DL$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DM$6,DM$6<$G59+$J59),IF(DM$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DN$6,DN$6<$G59+$J59),IF(DN$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DO$6,DO$6<$G59+$J59),IF(DO$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DP$6,DP$6<$G59+$J59),IF(DP$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DQ$6,DQ$6<$G59+$J59),IF(DQ$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DR$6,DR$6<$G59+$J59),IF(DR$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DS$6,DS$6<$G59+$J59),IF(DS$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DT$6,DT$6<$G59+$J59),IF(DT$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DU$6,DU$6<$G59+$J59),IF(DU$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DV$6,DV$6<$G59+$J59),IF(DV$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DW$6,DW$6<$G59+$J59),IF(DW$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G59<=DX$6,DX$6<$G59+$J59),IF(DX$6<=($G59-1+$M59),$N59*$P59,$I59*$P59),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E59=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.Comprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A60,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A60,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G60<=Q$6,Q$6<$G60+$J60),IF(Q$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=R$6,R$6<$G60+$J60),IF(R$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=S$6,S$6<$G60+$J60),IF(S$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=T$6,T$6<$G60+$J60),IF(T$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=U$6,U$6<$G60+$J60),IF(U$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=V$6,V$6<$G60+$J60),IF(V$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=W$6,W$6<$G60+$J60),IF(W$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=X$6,X$6<$G60+$J60),IF(X$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=Y$6,Y$6<$G60+$J60),IF(Y$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=Z$6,Z$6<$G60+$J60),IF(Z$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AA$6,AA$6<$G60+$J60),IF(AA$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AB$6,AB$6<$G60+$J60),IF(AB$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AC$6,AC$6<$G60+$J60),IF(AC$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AD$6,AD$6<$G60+$J60),IF(AD$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AE$6,AE$6<$G60+$J60),IF(AE$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AF$6,AF$6<$G60+$J60),IF(AF$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AG$6,AG$6<$G60+$J60),IF(AG$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AH$6,AH$6<$G60+$J60),IF(AH$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AI$6,AI$6<$G60+$J60),IF(AI$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AJ$6,AJ$6<$G60+$J60),IF(AJ$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AK$6,AK$6<$G60+$J60),IF(AK$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AL$6,AL$6<$G60+$J60),IF(AL$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AM$6,AM$6<$G60+$J60),IF(AM$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AN$6,AN$6<$G60+$J60),IF(AN$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AO$6,AO$6<$G60+$J60),IF(AO$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AP$6,AP$6<$G60+$J60),IF(AP$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AQ$6,AQ$6<$G60+$J60),IF(AQ$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AR$6,AR$6<$G60+$J60),IF(AR$6<=($G60-1+$M60),$O60*$L60*$P60,$H60*$L60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AS$6,AS$6<$G60+$J60),IF(AS$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AT$6,AT$6<$G60+$J60),IF(AT$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AU$6,AU$6<$G60+$J60),IF(AU$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AV$6,AV$6<$G60+$J60),IF(AV$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AW$6,AW$6<$G60+$J60),IF(AW$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AX$6,AX$6<$G60+$J60),IF(AX$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AY$6,AY$6<$G60+$J60),IF(AY$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=AZ$6,AZ$6<$G60+$J60),IF(AZ$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BA$6,BA$6<$G60+$J60),IF(BA$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BB$6,BB$6<$G60+$J60),IF(BB$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BC$6,BC$6<$G60+$J60),IF(BC$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BD$6,BD$6<$G60+$J60),IF(BD$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BE$6,BE$6<$G60+$J60),IF(BE$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BF$6,BF$6<$G60+$J60),IF(BF$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BG$6,BG$6<$G60+$J60),IF(BG$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BH$6,BH$6<$G60+$J60),IF(BH$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BI$6,BI$6<$G60+$J60),IF(BI$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BJ$6,BJ$6<$G60+$J60),IF(BJ$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BK$6,BK$6<$G60+$J60),IF(BK$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BL$6,BL$6<$G60+$J60),IF(BL$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BM$6,BM$6<$G60+$J60),IF(BM$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BN$6,BN$6<$G60+$J60),IF(BN$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BO$6,BO$6<$G60+$J60),IF(BO$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BP$6,BP$6<$G60+$J60),IF(BP$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BQ$6,BQ$6<$G60+$J60),IF(BQ$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BR$6,BR$6<$G60+$J60),IF(BR$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BS$6,BS$6<$G60+$J60),IF(BS$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BT$6,BT$6<$G60+$J60),IF(BT$6<=($G60-1+$M60),$N60*$K60*$P60,$I60*$K60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BU$6,BU$6<$G60+$J60),IF(BU$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BV$6,BV$6<$G60+$J60),IF(BV$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BW$6,BW$6<$G60+$J60),IF(BW$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BX$6,BX$6<$G60+$J60),IF(BX$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BY$6,BY$6<$G60+$J60),IF(BY$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=BZ$6,BZ$6<$G60+$J60),IF(BZ$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CA$6,CA$6<$G60+$J60),IF(CA$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CB$6,CB$6<$G60+$J60),IF(CB$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CC$6,CC$6<$G60+$J60),IF(CC$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CD$6,CD$6<$G60+$J60),IF(CD$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CE$6,CE$6<$G60+$J60),IF(CE$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CF$6,CF$6<$G60+$J60),IF(CF$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CG$6,CG$6<$G60+$J60),IF(CG$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CH$6,CH$6<$G60+$J60),IF(CH$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CI$6,CI$6<$G60+$J60),IF(CI$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CJ$6,CJ$6<$G60+$J60),IF(CJ$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CK$6,CK$6<$G60+$J60),IF(CK$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CL$6,CL$6<$G60+$J60),IF(CL$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CM$6,CM$6<$G60+$J60),IF(CM$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CN$6,CN$6<$G60+$J60),IF(CN$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CO$6,CO$6<$G60+$J60),IF(CO$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CP$6,CP$6<$G60+$J60),IF(CP$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CQ$6,CQ$6<$G60+$J60),IF(CQ$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CR$6,CR$6<$G60+$J60),IF(CR$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CS$6,CS$6<$G60+$J60),IF(CS$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CT$6,CT$6<$G60+$J60),IF(CT$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CU$6,CU$6<$G60+$J60),IF(CU$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CV$6,CV$6<$G60+$J60),IF(CV$6<=($G60-1+$M60),$O60*$P60,$H60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CW$6,CW$6<$G60+$J60),IF(CW$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CX$6,CX$6<$G60+$J60),IF(CX$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CY$6,CY$6<$G60+$J60),IF(CY$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=CZ$6,CZ$6<$G60+$J60),IF(CZ$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DA$6,DA$6<$G60+$J60),IF(DA$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DB$6,DB$6<$G60+$J60),IF(DB$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DC$6,DC$6<$G60+$J60),IF(DC$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DD$6,DD$6<$G60+$J60),IF(DD$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DE$6,DE$6<$G60+$J60),IF(DE$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DF$6,DF$6<$G60+$J60),IF(DF$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DG$6,DG$6<$G60+$J60),IF(DG$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DH$6,DH$6<$G60+$J60),IF(DH$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DI$6,DI$6<$G60+$J60),IF(DI$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DJ$6,DJ$6<$G60+$J60),IF(DJ$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DK$6,DK$6<$G60+$J60),IF(DK$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DL$6,DL$6<$G60+$J60),IF(DL$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DM$6,DM$6<$G60+$J60),IF(DM$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DN$6,DN$6<$G60+$J60),IF(DN$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DO$6,DO$6<$G60+$J60),IF(DO$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DP$6,DP$6<$G60+$J60),IF(DP$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DQ$6,DQ$6<$G60+$J60),IF(DQ$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DR$6,DR$6<$G60+$J60),IF(DR$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DS$6,DS$6<$G60+$J60),IF(DS$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DT$6,DT$6<$G60+$J60),IF(DT$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DU$6,DU$6<$G60+$J60),IF(DU$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DV$6,DV$6<$G60+$J60),IF(DV$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DW$6,DW$6<$G60+$J60),IF(DW$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G60<=DX$6,DX$6<$G60+$J60),IF(DX$6<=($G60-1+$M60),$N60*$P60,$I60*$P60),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E60=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERHAP Dehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Dehumidifier Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A61,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.8851106139657734E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":262.15271449645201},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A61,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4},{"$f":"IF(AND($G61<=Q$6,Q$6<$G61+$J61),IF(Q$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=R$6,R$6<$G61+$J61),IF(R$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=S$6,S$6<$G61+$J61),IF(S$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=T$6,T$6<$G61+$J61),IF(T$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=U$6,U$6<$G61+$J61),IF(U$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=V$6,V$6<$G61+$J61),IF(V$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=W$6,W$6<$G61+$J61),IF(W$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=X$6,X$6<$G61+$J61),IF(X$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=Y$6,Y$6<$G61+$J61),IF(Y$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=Z$6,Z$6<$G61+$J61),IF(Z$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=AA$6,AA$6<$G61+$J61),IF(AA$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=AB$6,AB$6<$G61+$J61),IF(AB$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=AC$6,AC$6<$G61+$J61),IF(AC$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AD$6,AD$6<$G61+$J61),IF(AD$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AE$6,AE$6<$G61+$J61),IF(AE$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AF$6,AF$6<$G61+$J61),IF(AF$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AG$6,AG$6<$G61+$J61),IF(AG$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AH$6,AH$6<$G61+$J61),IF(AH$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AI$6,AI$6<$G61+$J61),IF(AI$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AJ$6,AJ$6<$G61+$J61),IF(AJ$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AK$6,AK$6<$G61+$J61),IF(AK$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AL$6,AL$6<$G61+$J61),IF(AL$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AM$6,AM$6<$G61+$J61),IF(AM$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AN$6,AN$6<$G61+$J61),IF(AN$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AO$6,AO$6<$G61+$J61),IF(AO$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AP$6,AP$6<$G61+$J61),IF(AP$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AQ$6,AQ$6<$G61+$J61),IF(AQ$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AR$6,AR$6<$G61+$J61),IF(AR$6<=($G61-1+$M61),$O61*$L61*$P61,$H61*$L61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=AS$6,AS$6<$G61+$J61),IF(AS$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AT$6,AT$6<$G61+$J61),IF(AT$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AU$6,AU$6<$G61+$J61),IF(AU$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AV$6,AV$6<$G61+$J61),IF(AV$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AW$6,AW$6<$G61+$J61),IF(AW$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AX$6,AX$6<$G61+$J61),IF(AX$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AY$6,AY$6<$G61+$J61),IF(AY$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=AZ$6,AZ$6<$G61+$J61),IF(AZ$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=BA$6,BA$6<$G61+$J61),IF(BA$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=BB$6,BB$6<$G61+$J61),IF(BB$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=BC$6,BC$6<$G61+$J61),IF(BC$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=BD$6,BD$6<$G61+$J61),IF(BD$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=BE$6,BE$6<$G61+$J61),IF(BE$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BF$6,BF$6<$G61+$J61),IF(BF$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BG$6,BG$6<$G61+$J61),IF(BG$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BH$6,BH$6<$G61+$J61),IF(BH$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BI$6,BI$6<$G61+$J61),IF(BI$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BJ$6,BJ$6<$G61+$J61),IF(BJ$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BK$6,BK$6<$G61+$J61),IF(BK$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BL$6,BL$6<$G61+$J61),IF(BL$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BM$6,BM$6<$G61+$J61),IF(BM$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BN$6,BN$6<$G61+$J61),IF(BN$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BO$6,BO$6<$G61+$J61),IF(BO$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BP$6,BP$6<$G61+$J61),IF(BP$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BQ$6,BQ$6<$G61+$J61),IF(BQ$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BR$6,BR$6<$G61+$J61),IF(BR$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BS$6,BS$6<$G61+$J61),IF(BS$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BT$6,BT$6<$G61+$J61),IF(BT$6<=($G61-1+$M61),$N61*$K61*$P61,$I61*$K61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=BU$6,BU$6<$G61+$J61),IF(BU$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=BV$6,BV$6<$G61+$J61),IF(BV$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=BW$6,BW$6<$G61+$J61),IF(BW$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=BX$6,BX$6<$G61+$J61),IF(BX$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=BY$6,BY$6<$G61+$J61),IF(BY$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=BZ$6,BZ$6<$G61+$J61),IF(BZ$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CA$6,CA$6<$G61+$J61),IF(CA$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CB$6,CB$6<$G61+$J61),IF(CB$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CC$6,CC$6<$G61+$J61),IF(CC$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CD$6,CD$6<$G61+$J61),IF(CD$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CE$6,CE$6<$G61+$J61),IF(CE$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CF$6,CF$6<$G61+$J61),IF(CF$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.33805404561482416},{"$f":"IF(AND($G61<=CG$6,CG$6<$G61+$J61),IF(CG$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CH$6,CH$6<$G61+$J61),IF(CH$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CI$6,CI$6<$G61+$J61),IF(CI$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CJ$6,CJ$6<$G61+$J61),IF(CJ$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CK$6,CK$6<$G61+$J61),IF(CK$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CL$6,CL$6<$G61+$J61),IF(CL$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CM$6,CM$6<$G61+$J61),IF(CM$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CN$6,CN$6<$G61+$J61),IF(CN$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CO$6,CO$6<$G61+$J61),IF(CO$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CP$6,CP$6<$G61+$J61),IF(CP$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CQ$6,CQ$6<$G61+$J61),IF(CQ$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CR$6,CR$6<$G61+$J61),IF(CR$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CS$6,CS$6<$G61+$J61),IF(CS$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CT$6,CT$6<$G61+$J61),IF(CT$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CU$6,CU$6<$G61+$J61),IF(CU$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CV$6,CV$6<$G61+$J61),IF(CV$6<=($G61-1+$M61),$O61*$P61,$H61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=CW$6,CW$6<$G61+$J61),IF(CW$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=CX$6,CX$6<$G61+$J61),IF(CX$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=CY$6,CY$6<$G61+$J61),IF(CY$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=CZ$6,CZ$6<$G61+$J61),IF(CZ$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DA$6,DA$6<$G61+$J61),IF(DA$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DB$6,DB$6<$G61+$J61),IF(DB$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DC$6,DC$6<$G61+$J61),IF(DC$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DD$6,DD$6<$G61+$J61),IF(DD$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DE$6,DE$6<$G61+$J61),IF(DE$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DF$6,DF$6<$G61+$J61),IF(DF$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DG$6,DG$6<$G61+$J61),IF(DG$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DH$6,DH$6<$G61+$J61),IF(DH$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1123.9130310673183},{"$f":"IF(AND($G61<=DI$6,DI$6<$G61+$J61),IF(DI$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DJ$6,DJ$6<$G61+$J61),IF(DJ$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DK$6,DK$6<$G61+$J61),IF(DK$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DL$6,DL$6<$G61+$J61),IF(DL$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DM$6,DM$6<$G61+$J61),IF(DM$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DN$6,DN$6<$G61+$J61),IF(DN$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DO$6,DO$6<$G61+$J61),IF(DO$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DP$6,DP$6<$G61+$J61),IF(DP$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DQ$6,DQ$6<$G61+$J61),IF(DQ$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DR$6,DR$6<$G61+$J61),IF(DR$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DS$6,DS$6<$G61+$J61),IF(DS$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DT$6,DT$6<$G61+$J61),IF(DT$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DU$6,DU$6<$G61+$J61),IF(DU$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DV$6,DV$6<$G61+$J61),IF(DV$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DW$6,DW$6<$G61+$J61),IF(DW$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G61<=DX$6,DX$6<$G61+$J61),IF(DX$6<=($G61-1+$M61),$N61*$P61,$I61*$P61),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E61=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® FREEZERHAP Freezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Freezer Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A62,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.51478180100318E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":554.01748438555569},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":21},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A62,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G62<=Q$6,Q$6<$G62+$J62),IF(Q$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=R$6,R$6<$G62+$J62),IF(R$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=S$6,S$6<$G62+$J62),IF(S$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=T$6,T$6<$G62+$J62),IF(T$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=U$6,U$6<$G62+$J62),IF(U$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=V$6,V$6<$G62+$J62),IF(V$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=W$6,W$6<$G62+$J62),IF(W$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=X$6,X$6<$G62+$J62),IF(X$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=Y$6,Y$6<$G62+$J62),IF(Y$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=Z$6,Z$6<$G62+$J62),IF(Z$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AA$6,AA$6<$G62+$J62),IF(AA$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AB$6,AB$6<$G62+$J62),IF(AB$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AC$6,AC$6<$G62+$J62),IF(AC$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AD$6,AD$6<$G62+$J62),IF(AD$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AE$6,AE$6<$G62+$J62),IF(AE$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AF$6,AF$6<$G62+$J62),IF(AF$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AG$6,AG$6<$G62+$J62),IF(AG$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AH$6,AH$6<$G62+$J62),IF(AH$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AI$6,AI$6<$G62+$J62),IF(AI$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AJ$6,AJ$6<$G62+$J62),IF(AJ$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AK$6,AK$6<$G62+$J62),IF(AK$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=AL$6,AL$6<$G62+$J62),IF(AL$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AM$6,AM$6<$G62+$J62),IF(AM$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AN$6,AN$6<$G62+$J62),IF(AN$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AO$6,AO$6<$G62+$J62),IF(AO$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AP$6,AP$6<$G62+$J62),IF(AP$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AQ$6,AQ$6<$G62+$J62),IF(AQ$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AR$6,AR$6<$G62+$J62),IF(AR$6<=($G62-1+$M62),$O62*$L62*$P62,$H62*$L62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=AS$6,AS$6<$G62+$J62),IF(AS$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AT$6,AT$6<$G62+$J62),IF(AT$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AU$6,AU$6<$G62+$J62),IF(AU$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AV$6,AV$6<$G62+$J62),IF(AV$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AW$6,AW$6<$G62+$J62),IF(AW$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AX$6,AX$6<$G62+$J62),IF(AX$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AY$6,AY$6<$G62+$J62),IF(AY$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=AZ$6,AZ$6<$G62+$J62),IF(AZ$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BA$6,BA$6<$G62+$J62),IF(BA$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BB$6,BB$6<$G62+$J62),IF(BB$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BC$6,BC$6<$G62+$J62),IF(BC$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BD$6,BD$6<$G62+$J62),IF(BD$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BE$6,BE$6<$G62+$J62),IF(BE$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BF$6,BF$6<$G62+$J62),IF(BF$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BG$6,BG$6<$G62+$J62),IF(BG$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BH$6,BH$6<$G62+$J62),IF(BH$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BI$6,BI$6<$G62+$J62),IF(BI$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BJ$6,BJ$6<$G62+$J62),IF(BJ$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BK$6,BK$6<$G62+$J62),IF(BK$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BL$6,BL$6<$G62+$J62),IF(BL$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BM$6,BM$6<$G62+$J62),IF(BM$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=BN$6,BN$6<$G62+$J62),IF(BN$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BO$6,BO$6<$G62+$J62),IF(BO$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BP$6,BP$6<$G62+$J62),IF(BP$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BQ$6,BQ$6<$G62+$J62),IF(BQ$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BR$6,BR$6<$G62+$J62),IF(BR$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BS$6,BS$6<$G62+$J62),IF(BS$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BT$6,BT$6<$G62+$J62),IF(BT$6<=($G62-1+$M62),$N62*$K62*$P62,$I62*$K62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=BU$6,BU$6<$G62+$J62),IF(BU$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=BV$6,BV$6<$G62+$J62),IF(BV$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=BW$6,BW$6<$G62+$J62),IF(BW$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=BX$6,BX$6<$G62+$J62),IF(BX$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=BY$6,BY$6<$G62+$J62),IF(BY$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=BZ$6,BZ$6<$G62+$J62),IF(BZ$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CA$6,CA$6<$G62+$J62),IF(CA$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CB$6,CB$6<$G62+$J62),IF(CB$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CC$6,CC$6<$G62+$J62),IF(CC$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CD$6,CD$6<$G62+$J62),IF(CD$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CE$6,CE$6<$G62+$J62),IF(CE$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CF$6,CF$6<$G62+$J62),IF(CF$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CG$6,CG$6<$G62+$J62),IF(CG$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CH$6,CH$6<$G62+$J62),IF(CH$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CI$6,CI$6<$G62+$J62),IF(CI$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CJ$6,CJ$6<$G62+$J62),IF(CJ$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CK$6,CK$6<$G62+$J62),IF(CK$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CL$6,CL$6<$G62+$J62),IF(CL$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CM$6,CM$6<$G62+$J62),IF(CM$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CN$6,CN$6<$G62+$J62),IF(CN$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CO$6,CO$6<$G62+$J62),IF(CO$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.48326571067544571},{"$f":"IF(AND($G62<=CP$6,CP$6<$G62+$J62),IF(CP$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CQ$6,CQ$6<$G62+$J62),IF(CQ$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CR$6,CR$6<$G62+$J62),IF(CR$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CS$6,CS$6<$G62+$J62),IF(CS$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CT$6,CT$6<$G62+$J62),IF(CT$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CU$6,CU$6<$G62+$J62),IF(CU$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CV$6,CV$6<$G62+$J62),IF(CV$6<=($G62-1+$M62),$O62*$P62,$H62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=CW$6,CW$6<$G62+$J62),IF(CW$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=CX$6,CX$6<$G62+$J62),IF(CX$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=CY$6,CY$6<$G62+$J62),IF(CY$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=CZ$6,CZ$6<$G62+$J62),IF(CZ$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DA$6,DA$6<$G62+$J62),IF(DA$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DB$6,DB$6<$G62+$J62),IF(DB$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DC$6,DC$6<$G62+$J62),IF(DC$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DD$6,DD$6<$G62+$J62),IF(DD$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DE$6,DE$6<$G62+$J62),IF(DE$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DF$6,DF$6<$G62+$J62),IF(DF$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DG$6,DG$6<$G62+$J62),IF(DG$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DH$6,DH$6<$G62+$J62),IF(DH$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DI$6,DI$6<$G62+$J62),IF(DI$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DJ$6,DJ$6<$G62+$J62),IF(DJ$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DK$6,DK$6<$G62+$J62),IF(DK$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DL$6,DL$6<$G62+$J62),IF(DL$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DM$6,DM$6<$G62+$J62),IF(DM$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DN$6,DN$6<$G62+$J62),IF(DN$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DO$6,DO$6<$G62+$J62),IF(DO$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DP$6,DP$6<$G62+$J62),IF(DP$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DQ$6,DQ$6<$G62+$J62),IF(DQ$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3562.8134044087183},{"$f":"IF(AND($G62<=DR$6,DR$6<$G62+$J62),IF(DR$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DS$6,DS$6<$G62+$J62),IF(DS$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DT$6,DT$6<$G62+$J62),IF(DT$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DU$6,DU$6<$G62+$J62),IF(DU$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DV$6,DV$6<$G62+$J62),IF(DV$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DW$6,DW$6<$G62+$J62),IF(DW$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G62<=DX$6,DX$6<$G62+$J62),IF(DX$6<=($G62-1+$M62),$N62*$P62,$I62*$P62),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E62=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® REFRIGEHAP Refrigerator Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Refrigerator Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A66,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.11267886820444868},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":882.24045133808409},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A66,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":34},{"$f":"IF(AND($G66<=Q$6,Q$6<$G66+$J66),IF(Q$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=R$6,R$6<$G66+$J66),IF(R$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=S$6,S$6<$G66+$J66),IF(S$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=T$6,T$6<$G66+$J66),IF(T$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=U$6,U$6<$G66+$J66),IF(U$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=V$6,V$6<$G66+$J66),IF(V$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=W$6,W$6<$G66+$J66),IF(W$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=X$6,X$6<$G66+$J66),IF(X$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=Y$6,Y$6<$G66+$J66),IF(Y$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=Z$6,Z$6<$G66+$J66),IF(Z$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=AA$6,AA$6<$G66+$J66),IF(AA$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=AB$6,AB$6<$G66+$J66),IF(AB$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=AC$6,AC$6<$G66+$J66),IF(AC$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=AD$6,AD$6<$G66+$J66),IF(AD$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=AE$6,AE$6<$G66+$J66),IF(AE$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AF$6,AF$6<$G66+$J66),IF(AF$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AG$6,AG$6<$G66+$J66),IF(AG$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AH$6,AH$6<$G66+$J66),IF(AH$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AI$6,AI$6<$G66+$J66),IF(AI$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AJ$6,AJ$6<$G66+$J66),IF(AJ$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AK$6,AK$6<$G66+$J66),IF(AK$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AL$6,AL$6<$G66+$J66),IF(AL$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AM$6,AM$6<$G66+$J66),IF(AM$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AN$6,AN$6<$G66+$J66),IF(AN$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AO$6,AO$6<$G66+$J66),IF(AO$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AP$6,AP$6<$G66+$J66),IF(AP$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AQ$6,AQ$6<$G66+$J66),IF(AQ$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AR$6,AR$6<$G66+$J66),IF(AR$6<=($G66-1+$M66),$O66*$L66*$P66,$H66*$L66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=AS$6,AS$6<$G66+$J66),IF(AS$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AT$6,AT$6<$G66+$J66),IF(AT$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AU$6,AU$6<$G66+$J66),IF(AU$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AV$6,AV$6<$G66+$J66),IF(AV$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AW$6,AW$6<$G66+$J66),IF(AW$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AX$6,AX$6<$G66+$J66),IF(AX$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AY$6,AY$6<$G66+$J66),IF(AY$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=AZ$6,AZ$6<$G66+$J66),IF(AZ$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BA$6,BA$6<$G66+$J66),IF(BA$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BB$6,BB$6<$G66+$J66),IF(BB$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BC$6,BC$6<$G66+$J66),IF(BC$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BD$6,BD$6<$G66+$J66),IF(BD$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BE$6,BE$6<$G66+$J66),IF(BE$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BF$6,BF$6<$G66+$J66),IF(BF$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=BG$6,BG$6<$G66+$J66),IF(BG$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BH$6,BH$6<$G66+$J66),IF(BH$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BI$6,BI$6<$G66+$J66),IF(BI$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BJ$6,BJ$6<$G66+$J66),IF(BJ$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BK$6,BK$6<$G66+$J66),IF(BK$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BL$6,BL$6<$G66+$J66),IF(BL$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BM$6,BM$6<$G66+$J66),IF(BM$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BN$6,BN$6<$G66+$J66),IF(BN$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BO$6,BO$6<$G66+$J66),IF(BO$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BP$6,BP$6<$G66+$J66),IF(BP$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BQ$6,BQ$6<$G66+$J66),IF(BQ$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BR$6,BR$6<$G66+$J66),IF(BR$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BS$6,BS$6<$G66+$J66),IF(BS$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BT$6,BT$6<$G66+$J66),IF(BT$6<=($G66-1+$M66),$N66*$K66*$P66,$I66*$K66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=BU$6,BU$6<$G66+$J66),IF(BU$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=BV$6,BV$6<$G66+$J66),IF(BV$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=BW$6,BW$6<$G66+$J66),IF(BW$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=BX$6,BX$6<$G66+$J66),IF(BX$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=BY$6,BY$6<$G66+$J66),IF(BY$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=BZ$6,BZ$6<$G66+$J66),IF(BZ$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CA$6,CA$6<$G66+$J66),IF(CA$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CB$6,CB$6<$G66+$J66),IF(CB$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CC$6,CC$6<$G66+$J66),IF(CC$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CD$6,CD$6<$G66+$J66),IF(CD$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CE$6,CE$6<$G66+$J66),IF(CE$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CF$6,CF$6<$G66+$J66),IF(CF$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CG$6,CG$6<$G66+$J66),IF(CG$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CH$6,CH$6<$G66+$J66),IF(CH$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1061966976969506},{"$f":"IF(AND($G66<=CI$6,CI$6<$G66+$J66),IF(CI$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CJ$6,CJ$6<$G66+$J66),IF(CJ$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CK$6,CK$6<$G66+$J66),IF(CK$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CL$6,CL$6<$G66+$J66),IF(CL$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CM$6,CM$6<$G66+$J66),IF(CM$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CN$6,CN$6<$G66+$J66),IF(CN$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CO$6,CO$6<$G66+$J66),IF(CO$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CP$6,CP$6<$G66+$J66),IF(CP$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CQ$6,CQ$6<$G66+$J66),IF(CQ$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CR$6,CR$6<$G66+$J66),IF(CR$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CS$6,CS$6<$G66+$J66),IF(CS$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CT$6,CT$6<$G66+$J66),IF(CT$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CU$6,CU$6<$G66+$J66),IF(CU$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CV$6,CV$6<$G66+$J66),IF(CV$6<=($G66-1+$M66),$O66*$P66,$H66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=CW$6,CW$6<$G66+$J66),IF(CW$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=CX$6,CX$6<$G66+$J66),IF(CX$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=CY$6,CY$6<$G66+$J66),IF(CY$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=CZ$6,CZ$6<$G66+$J66),IF(CZ$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DA$6,DA$6<$G66+$J66),IF(DA$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DB$6,DB$6<$G66+$J66),IF(DB$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DC$6,DC$6<$G66+$J66),IF(DC$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DD$6,DD$6<$G66+$J66),IF(DD$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DE$6,DE$6<$G66+$J66),IF(DE$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DF$6,DF$6<$G66+$J66),IF(DF$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DG$6,DG$6<$G66+$J66),IF(DG$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DH$6,DH$6<$G66+$J66),IF(DH$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DI$6,DI$6<$G66+$J66),IF(DI$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DJ$6,DJ$6<$G66+$J66),IF(DJ$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32150.241527861584},{"$f":"IF(AND($G66<=DK$6,DK$6<$G66+$J66),IF(DK$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DL$6,DL$6<$G66+$J66),IF(DL$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DM$6,DM$6<$G66+$J66),IF(DM$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DN$6,DN$6<$G66+$J66),IF(DN$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DO$6,DO$6<$G66+$J66),IF(DO$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DP$6,DP$6<$G66+$J66),IF(DP$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DQ$6,DQ$6<$G66+$J66),IF(DQ$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DR$6,DR$6<$G66+$J66),IF(DR$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DS$6,DS$6<$G66+$J66),IF(DS$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DT$6,DT$6<$G66+$J66),IF(DT$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DU$6,DU$6<$G66+$J66),IF(DU$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DV$6,DV$6<$G66+$J66),IF(DV$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DW$6,DW$6<$G66+$J66),IF(DW$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G66<=DX$6,DX$6<$G66+$J66),IF(DX$6<=($G66-1+$M66),$N66*$P66,$I66*$P66),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E66=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.CustomCustomHPNC Custom Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Custom Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A73,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A73,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G73<=Q$6,Q$6<$G73+$J73),IF(Q$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=R$6,R$6<$G73+$J73),IF(R$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=S$6,S$6<$G73+$J73),IF(S$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=T$6,T$6<$G73+$J73),IF(T$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=U$6,U$6<$G73+$J73),IF(U$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=V$6,V$6<$G73+$J73),IF(V$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=W$6,W$6<$G73+$J73),IF(W$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=X$6,X$6<$G73+$J73),IF(X$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=Y$6,Y$6<$G73+$J73),IF(Y$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=Z$6,Z$6<$G73+$J73),IF(Z$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AA$6,AA$6<$G73+$J73),IF(AA$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AB$6,AB$6<$G73+$J73),IF(AB$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AC$6,AC$6<$G73+$J73),IF(AC$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AD$6,AD$6<$G73+$J73),IF(AD$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AE$6,AE$6<$G73+$J73),IF(AE$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AF$6,AF$6<$G73+$J73),IF(AF$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AG$6,AG$6<$G73+$J73),IF(AG$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AH$6,AH$6<$G73+$J73),IF(AH$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AI$6,AI$6<$G73+$J73),IF(AI$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AJ$6,AJ$6<$G73+$J73),IF(AJ$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AK$6,AK$6<$G73+$J73),IF(AK$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AL$6,AL$6<$G73+$J73),IF(AL$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AM$6,AM$6<$G73+$J73),IF(AM$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AN$6,AN$6<$G73+$J73),IF(AN$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AO$6,AO$6<$G73+$J73),IF(AO$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AP$6,AP$6<$G73+$J73),IF(AP$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AQ$6,AQ$6<$G73+$J73),IF(AQ$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AR$6,AR$6<$G73+$J73),IF(AR$6<=($G73-1+$M73),$O73*$L73*$P73,$H73*$L73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AS$6,AS$6<$G73+$J73),IF(AS$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AT$6,AT$6<$G73+$J73),IF(AT$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AU$6,AU$6<$G73+$J73),IF(AU$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AV$6,AV$6<$G73+$J73),IF(AV$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AW$6,AW$6<$G73+$J73),IF(AW$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AX$6,AX$6<$G73+$J73),IF(AX$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AY$6,AY$6<$G73+$J73),IF(AY$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=AZ$6,AZ$6<$G73+$J73),IF(AZ$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BA$6,BA$6<$G73+$J73),IF(BA$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BB$6,BB$6<$G73+$J73),IF(BB$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BC$6,BC$6<$G73+$J73),IF(BC$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BD$6,BD$6<$G73+$J73),IF(BD$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BE$6,BE$6<$G73+$J73),IF(BE$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BF$6,BF$6<$G73+$J73),IF(BF$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BG$6,BG$6<$G73+$J73),IF(BG$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BH$6,BH$6<$G73+$J73),IF(BH$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BI$6,BI$6<$G73+$J73),IF(BI$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BJ$6,BJ$6<$G73+$J73),IF(BJ$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BK$6,BK$6<$G73+$J73),IF(BK$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BL$6,BL$6<$G73+$J73),IF(BL$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BM$6,BM$6<$G73+$J73),IF(BM$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BN$6,BN$6<$G73+$J73),IF(BN$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BO$6,BO$6<$G73+$J73),IF(BO$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BP$6,BP$6<$G73+$J73),IF(BP$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BQ$6,BQ$6<$G73+$J73),IF(BQ$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BR$6,BR$6<$G73+$J73),IF(BR$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BS$6,BS$6<$G73+$J73),IF(BS$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BT$6,BT$6<$G73+$J73),IF(BT$6<=($G73-1+$M73),$N73*$K73*$P73,$I73*$K73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BU$6,BU$6<$G73+$J73),IF(BU$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BV$6,BV$6<$G73+$J73),IF(BV$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BW$6,BW$6<$G73+$J73),IF(BW$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BX$6,BX$6<$G73+$J73),IF(BX$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BY$6,BY$6<$G73+$J73),IF(BY$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=BZ$6,BZ$6<$G73+$J73),IF(BZ$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CA$6,CA$6<$G73+$J73),IF(CA$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CB$6,CB$6<$G73+$J73),IF(CB$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CC$6,CC$6<$G73+$J73),IF(CC$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CD$6,CD$6<$G73+$J73),IF(CD$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CE$6,CE$6<$G73+$J73),IF(CE$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CF$6,CF$6<$G73+$J73),IF(CF$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CG$6,CG$6<$G73+$J73),IF(CG$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CH$6,CH$6<$G73+$J73),IF(CH$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CI$6,CI$6<$G73+$J73),IF(CI$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CJ$6,CJ$6<$G73+$J73),IF(CJ$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CK$6,CK$6<$G73+$J73),IF(CK$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CL$6,CL$6<$G73+$J73),IF(CL$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CM$6,CM$6<$G73+$J73),IF(CM$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CN$6,CN$6<$G73+$J73),IF(CN$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CO$6,CO$6<$G73+$J73),IF(CO$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CP$6,CP$6<$G73+$J73),IF(CP$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CQ$6,CQ$6<$G73+$J73),IF(CQ$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CR$6,CR$6<$G73+$J73),IF(CR$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CS$6,CS$6<$G73+$J73),IF(CS$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CT$6,CT$6<$G73+$J73),IF(CT$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CU$6,CU$6<$G73+$J73),IF(CU$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CV$6,CV$6<$G73+$J73),IF(CV$6<=($G73-1+$M73),$O73*$P73,$H73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CW$6,CW$6<$G73+$J73),IF(CW$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CX$6,CX$6<$G73+$J73),IF(CX$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CY$6,CY$6<$G73+$J73),IF(CY$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=CZ$6,CZ$6<$G73+$J73),IF(CZ$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DA$6,DA$6<$G73+$J73),IF(DA$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DB$6,DB$6<$G73+$J73),IF(DB$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DC$6,DC$6<$G73+$J73),IF(DC$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DD$6,DD$6<$G73+$J73),IF(DD$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DE$6,DE$6<$G73+$J73),IF(DE$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DF$6,DF$6<$G73+$J73),IF(DF$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DG$6,DG$6<$G73+$J73),IF(DG$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DH$6,DH$6<$G73+$J73),IF(DH$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DI$6,DI$6<$G73+$J73),IF(DI$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DJ$6,DJ$6<$G73+$J73),IF(DJ$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DK$6,DK$6<$G73+$J73),IF(DK$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DL$6,DL$6<$G73+$J73),IF(DL$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DM$6,DM$6<$G73+$J73),IF(DM$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DN$6,DN$6<$G73+$J73),IF(DN$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DO$6,DO$6<$G73+$J73),IF(DO$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DP$6,DP$6<$G73+$J73),IF(DP$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DQ$6,DQ$6<$G73+$J73),IF(DQ$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DR$6,DR$6<$G73+$J73),IF(DR$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DS$6,DS$6<$G73+$J73),IF(DS$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DT$6,DT$6<$G73+$J73),IF(DT$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DU$6,DU$6<$G73+$J73),IF(DU$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DV$6,DV$6<$G73+$J73),IF(DV$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DW$6,DW$6<$G73+$J73),IF(DW$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G73<=DX$6,DX$6<$G73+$J73),IF(DX$6<=($G73-1+$M73),$N73*$P73,$I73*$P73),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E73=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.Halogen LampsHalogen LampsHPNC Halogen Lamps Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Halogen Lamps Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A76,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A76,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G76<=Q$6,Q$6<$G76+$J76),IF(Q$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=R$6,R$6<$G76+$J76),IF(R$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=S$6,S$6<$G76+$J76),IF(S$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=T$6,T$6<$G76+$J76),IF(T$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=U$6,U$6<$G76+$J76),IF(U$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=V$6,V$6<$G76+$J76),IF(V$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=W$6,W$6<$G76+$J76),IF(W$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=X$6,X$6<$G76+$J76),IF(X$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=Y$6,Y$6<$G76+$J76),IF(Y$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=Z$6,Z$6<$G76+$J76),IF(Z$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AA$6,AA$6<$G76+$J76),IF(AA$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AB$6,AB$6<$G76+$J76),IF(AB$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AC$6,AC$6<$G76+$J76),IF(AC$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AD$6,AD$6<$G76+$J76),IF(AD$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AE$6,AE$6<$G76+$J76),IF(AE$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AF$6,AF$6<$G76+$J76),IF(AF$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AG$6,AG$6<$G76+$J76),IF(AG$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AH$6,AH$6<$G76+$J76),IF(AH$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AI$6,AI$6<$G76+$J76),IF(AI$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AJ$6,AJ$6<$G76+$J76),IF(AJ$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AK$6,AK$6<$G76+$J76),IF(AK$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AL$6,AL$6<$G76+$J76),IF(AL$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AM$6,AM$6<$G76+$J76),IF(AM$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AN$6,AN$6<$G76+$J76),IF(AN$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AO$6,AO$6<$G76+$J76),IF(AO$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AP$6,AP$6<$G76+$J76),IF(AP$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AQ$6,AQ$6<$G76+$J76),IF(AQ$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AR$6,AR$6<$G76+$J76),IF(AR$6<=($G76-1+$M76),$O76*$L76*$P76,$H76*$L76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AS$6,AS$6<$G76+$J76),IF(AS$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AT$6,AT$6<$G76+$J76),IF(AT$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AU$6,AU$6<$G76+$J76),IF(AU$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AV$6,AV$6<$G76+$J76),IF(AV$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AW$6,AW$6<$G76+$J76),IF(AW$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AX$6,AX$6<$G76+$J76),IF(AX$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AY$6,AY$6<$G76+$J76),IF(AY$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=AZ$6,AZ$6<$G76+$J76),IF(AZ$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BA$6,BA$6<$G76+$J76),IF(BA$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BB$6,BB$6<$G76+$J76),IF(BB$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BC$6,BC$6<$G76+$J76),IF(BC$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BD$6,BD$6<$G76+$J76),IF(BD$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BE$6,BE$6<$G76+$J76),IF(BE$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BF$6,BF$6<$G76+$J76),IF(BF$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BG$6,BG$6<$G76+$J76),IF(BG$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BH$6,BH$6<$G76+$J76),IF(BH$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BI$6,BI$6<$G76+$J76),IF(BI$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BJ$6,BJ$6<$G76+$J76),IF(BJ$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BK$6,BK$6<$G76+$J76),IF(BK$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BL$6,BL$6<$G76+$J76),IF(BL$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BM$6,BM$6<$G76+$J76),IF(BM$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BN$6,BN$6<$G76+$J76),IF(BN$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BO$6,BO$6<$G76+$J76),IF(BO$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BP$6,BP$6<$G76+$J76),IF(BP$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BQ$6,BQ$6<$G76+$J76),IF(BQ$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BR$6,BR$6<$G76+$J76),IF(BR$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BS$6,BS$6<$G76+$J76),IF(BS$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BT$6,BT$6<$G76+$J76),IF(BT$6<=($G76-1+$M76),$N76*$K76*$P76,$I76*$K76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BU$6,BU$6<$G76+$J76),IF(BU$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BV$6,BV$6<$G76+$J76),IF(BV$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BW$6,BW$6<$G76+$J76),IF(BW$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BX$6,BX$6<$G76+$J76),IF(BX$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BY$6,BY$6<$G76+$J76),IF(BY$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=BZ$6,BZ$6<$G76+$J76),IF(BZ$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CA$6,CA$6<$G76+$J76),IF(CA$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CB$6,CB$6<$G76+$J76),IF(CB$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CC$6,CC$6<$G76+$J76),IF(CC$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CD$6,CD$6<$G76+$J76),IF(CD$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CE$6,CE$6<$G76+$J76),IF(CE$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CF$6,CF$6<$G76+$J76),IF(CF$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CG$6,CG$6<$G76+$J76),IF(CG$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CH$6,CH$6<$G76+$J76),IF(CH$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CI$6,CI$6<$G76+$J76),IF(CI$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CJ$6,CJ$6<$G76+$J76),IF(CJ$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CK$6,CK$6<$G76+$J76),IF(CK$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CL$6,CL$6<$G76+$J76),IF(CL$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CM$6,CM$6<$G76+$J76),IF(CM$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CN$6,CN$6<$G76+$J76),IF(CN$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CO$6,CO$6<$G76+$J76),IF(CO$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CP$6,CP$6<$G76+$J76),IF(CP$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CQ$6,CQ$6<$G76+$J76),IF(CQ$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CR$6,CR$6<$G76+$J76),IF(CR$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CS$6,CS$6<$G76+$J76),IF(CS$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CT$6,CT$6<$G76+$J76),IF(CT$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CU$6,CU$6<$G76+$J76),IF(CU$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CV$6,CV$6<$G76+$J76),IF(CV$6<=($G76-1+$M76),$O76*$P76,$H76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CW$6,CW$6<$G76+$J76),IF(CW$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CX$6,CX$6<$G76+$J76),IF(CX$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CY$6,CY$6<$G76+$J76),IF(CY$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=CZ$6,CZ$6<$G76+$J76),IF(CZ$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DA$6,DA$6<$G76+$J76),IF(DA$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DB$6,DB$6<$G76+$J76),IF(DB$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DC$6,DC$6<$G76+$J76),IF(DC$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DD$6,DD$6<$G76+$J76),IF(DD$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DE$6,DE$6<$G76+$J76),IF(DE$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DF$6,DF$6<$G76+$J76),IF(DF$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DG$6,DG$6<$G76+$J76),IF(DG$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DH$6,DH$6<$G76+$J76),IF(DH$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DI$6,DI$6<$G76+$J76),IF(DI$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DJ$6,DJ$6<$G76+$J76),IF(DJ$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DK$6,DK$6<$G76+$J76),IF(DK$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DL$6,DL$6<$G76+$J76),IF(DL$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DM$6,DM$6<$G76+$J76),IF(DM$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DN$6,DN$6<$G76+$J76),IF(DN$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DO$6,DO$6<$G76+$J76),IF(DO$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DP$6,DP$6<$G76+$J76),IF(DP$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DQ$6,DQ$6<$G76+$J76),IF(DQ$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DR$6,DR$6<$G76+$J76),IF(DR$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DS$6,DS$6<$G76+$J76),IF(DS$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DT$6,DT$6<$G76+$J76),IF(DT$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DU$6,DU$6<$G76+$J76),IF(DU$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DV$6,DV$6<$G76+$J76),IF(DV$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DW$6,DW$6<$G76+$J76),IF(DW$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G76<=DX$6,DX$6<$G76+$J76),IF(DX$6<=($G76-1+$M76),$N76*$P76,$I76*$P76),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E76=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.LED RECESSED DOWNLIGRECESSED DOWNLIGHTSHPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A83,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A83,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G83<=Q$6,Q$6<$G83+$J83),IF(Q$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=R$6,R$6<$G83+$J83),IF(R$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=S$6,S$6<$G83+$J83),IF(S$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=T$6,T$6<$G83+$J83),IF(T$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=U$6,U$6<$G83+$J83),IF(U$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=V$6,V$6<$G83+$J83),IF(V$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=W$6,W$6<$G83+$J83),IF(W$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=X$6,X$6<$G83+$J83),IF(X$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=Y$6,Y$6<$G83+$J83),IF(Y$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=Z$6,Z$6<$G83+$J83),IF(Z$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AA$6,AA$6<$G83+$J83),IF(AA$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AB$6,AB$6<$G83+$J83),IF(AB$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AC$6,AC$6<$G83+$J83),IF(AC$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AD$6,AD$6<$G83+$J83),IF(AD$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AE$6,AE$6<$G83+$J83),IF(AE$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AF$6,AF$6<$G83+$J83),IF(AF$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AG$6,AG$6<$G83+$J83),IF(AG$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AH$6,AH$6<$G83+$J83),IF(AH$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AI$6,AI$6<$G83+$J83),IF(AI$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AJ$6,AJ$6<$G83+$J83),IF(AJ$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AK$6,AK$6<$G83+$J83),IF(AK$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AL$6,AL$6<$G83+$J83),IF(AL$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AM$6,AM$6<$G83+$J83),IF(AM$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AN$6,AN$6<$G83+$J83),IF(AN$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AO$6,AO$6<$G83+$J83),IF(AO$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AP$6,AP$6<$G83+$J83),IF(AP$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AQ$6,AQ$6<$G83+$J83),IF(AQ$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AR$6,AR$6<$G83+$J83),IF(AR$6<=($G83-1+$M83),$O83*$L83*$P83,$H83*$L83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AS$6,AS$6<$G83+$J83),IF(AS$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AT$6,AT$6<$G83+$J83),IF(AT$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AU$6,AU$6<$G83+$J83),IF(AU$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AV$6,AV$6<$G83+$J83),IF(AV$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AW$6,AW$6<$G83+$J83),IF(AW$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AX$6,AX$6<$G83+$J83),IF(AX$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AY$6,AY$6<$G83+$J83),IF(AY$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=AZ$6,AZ$6<$G83+$J83),IF(AZ$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BA$6,BA$6<$G83+$J83),IF(BA$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BB$6,BB$6<$G83+$J83),IF(BB$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BC$6,BC$6<$G83+$J83),IF(BC$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BD$6,BD$6<$G83+$J83),IF(BD$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BE$6,BE$6<$G83+$J83),IF(BE$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BF$6,BF$6<$G83+$J83),IF(BF$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BG$6,BG$6<$G83+$J83),IF(BG$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BH$6,BH$6<$G83+$J83),IF(BH$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BI$6,BI$6<$G83+$J83),IF(BI$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BJ$6,BJ$6<$G83+$J83),IF(BJ$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BK$6,BK$6<$G83+$J83),IF(BK$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BL$6,BL$6<$G83+$J83),IF(BL$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BM$6,BM$6<$G83+$J83),IF(BM$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BN$6,BN$6<$G83+$J83),IF(BN$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BO$6,BO$6<$G83+$J83),IF(BO$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BP$6,BP$6<$G83+$J83),IF(BP$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BQ$6,BQ$6<$G83+$J83),IF(BQ$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BR$6,BR$6<$G83+$J83),IF(BR$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BS$6,BS$6<$G83+$J83),IF(BS$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BT$6,BT$6<$G83+$J83),IF(BT$6<=($G83-1+$M83),$N83*$K83*$P83,$I83*$K83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BU$6,BU$6<$G83+$J83),IF(BU$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BV$6,BV$6<$G83+$J83),IF(BV$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BW$6,BW$6<$G83+$J83),IF(BW$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BX$6,BX$6<$G83+$J83),IF(BX$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BY$6,BY$6<$G83+$J83),IF(BY$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=BZ$6,BZ$6<$G83+$J83),IF(BZ$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CA$6,CA$6<$G83+$J83),IF(CA$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CB$6,CB$6<$G83+$J83),IF(CB$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CC$6,CC$6<$G83+$J83),IF(CC$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CD$6,CD$6<$G83+$J83),IF(CD$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CE$6,CE$6<$G83+$J83),IF(CE$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CF$6,CF$6<$G83+$J83),IF(CF$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CG$6,CG$6<$G83+$J83),IF(CG$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CH$6,CH$6<$G83+$J83),IF(CH$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CI$6,CI$6<$G83+$J83),IF(CI$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CJ$6,CJ$6<$G83+$J83),IF(CJ$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CK$6,CK$6<$G83+$J83),IF(CK$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CL$6,CL$6<$G83+$J83),IF(CL$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CM$6,CM$6<$G83+$J83),IF(CM$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CN$6,CN$6<$G83+$J83),IF(CN$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CO$6,CO$6<$G83+$J83),IF(CO$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CP$6,CP$6<$G83+$J83),IF(CP$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CQ$6,CQ$6<$G83+$J83),IF(CQ$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CR$6,CR$6<$G83+$J83),IF(CR$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CS$6,CS$6<$G83+$J83),IF(CS$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CT$6,CT$6<$G83+$J83),IF(CT$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CU$6,CU$6<$G83+$J83),IF(CU$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CV$6,CV$6<$G83+$J83),IF(CV$6<=($G83-1+$M83),$O83*$P83,$H83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CW$6,CW$6<$G83+$J83),IF(CW$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CX$6,CX$6<$G83+$J83),IF(CX$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CY$6,CY$6<$G83+$J83),IF(CY$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=CZ$6,CZ$6<$G83+$J83),IF(CZ$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DA$6,DA$6<$G83+$J83),IF(DA$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DB$6,DB$6<$G83+$J83),IF(DB$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DC$6,DC$6<$G83+$J83),IF(DC$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DD$6,DD$6<$G83+$J83),IF(DD$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DE$6,DE$6<$G83+$J83),IF(DE$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DF$6,DF$6<$G83+$J83),IF(DF$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DG$6,DG$6<$G83+$J83),IF(DG$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DH$6,DH$6<$G83+$J83),IF(DH$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DI$6,DI$6<$G83+$J83),IF(DI$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DJ$6,DJ$6<$G83+$J83),IF(DJ$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DK$6,DK$6<$G83+$J83),IF(DK$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DL$6,DL$6<$G83+$J83),IF(DL$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DM$6,DM$6<$G83+$J83),IF(DM$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DN$6,DN$6<$G83+$J83),IF(DN$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DO$6,DO$6<$G83+$J83),IF(DO$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DP$6,DP$6<$G83+$J83),IF(DP$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DQ$6,DQ$6<$G83+$J83),IF(DQ$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DR$6,DR$6<$G83+$J83),IF(DR$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DS$6,DS$6<$G83+$J83),IF(DS$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DT$6,DT$6<$G83+$J83),IF(DT$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DU$6,DU$6<$G83+$J83),IF(DU$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DV$6,DV$6<$G83+$J83),IF(DV$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DW$6,DW$6<$G83+$J83),IF(DW$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G83<=DX$6,DX$6<$G83+$J83),IF(DX$6<=($G83-1+$M83),$N83*$P83,$I83*$P83),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E83=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerRNC Oshawaworks Inc.All Off SwitchAll Off SwitchOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"RNC Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A92,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A92,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G92<=Q$6,Q$6<$G92+$J92),IF(Q$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=R$6,R$6<$G92+$J92),IF(R$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=S$6,S$6<$G92+$J92),IF(S$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=T$6,T$6<$G92+$J92),IF(T$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=U$6,U$6<$G92+$J92),IF(U$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=V$6,V$6<$G92+$J92),IF(V$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=W$6,W$6<$G92+$J92),IF(W$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=X$6,X$6<$G92+$J92),IF(X$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=Y$6,Y$6<$G92+$J92),IF(Y$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=Z$6,Z$6<$G92+$J92),IF(Z$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AA$6,AA$6<$G92+$J92),IF(AA$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AB$6,AB$6<$G92+$J92),IF(AB$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AC$6,AC$6<$G92+$J92),IF(AC$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AD$6,AD$6<$G92+$J92),IF(AD$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AE$6,AE$6<$G92+$J92),IF(AE$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AF$6,AF$6<$G92+$J92),IF(AF$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AG$6,AG$6<$G92+$J92),IF(AG$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AH$6,AH$6<$G92+$J92),IF(AH$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AI$6,AI$6<$G92+$J92),IF(AI$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AJ$6,AJ$6<$G92+$J92),IF(AJ$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AK$6,AK$6<$G92+$J92),IF(AK$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AL$6,AL$6<$G92+$J92),IF(AL$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AM$6,AM$6<$G92+$J92),IF(AM$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AN$6,AN$6<$G92+$J92),IF(AN$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AO$6,AO$6<$G92+$J92),IF(AO$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AP$6,AP$6<$G92+$J92),IF(AP$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AQ$6,AQ$6<$G92+$J92),IF(AQ$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AR$6,AR$6<$G92+$J92),IF(AR$6<=($G92-1+$M92),$O92*$L92*$P92,$H92*$L92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AS$6,AS$6<$G92+$J92),IF(AS$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AT$6,AT$6<$G92+$J92),IF(AT$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AU$6,AU$6<$G92+$J92),IF(AU$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AV$6,AV$6<$G92+$J92),IF(AV$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AW$6,AW$6<$G92+$J92),IF(AW$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AX$6,AX$6<$G92+$J92),IF(AX$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AY$6,AY$6<$G92+$J92),IF(AY$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=AZ$6,AZ$6<$G92+$J92),IF(AZ$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BA$6,BA$6<$G92+$J92),IF(BA$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BB$6,BB$6<$G92+$J92),IF(BB$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BC$6,BC$6<$G92+$J92),IF(BC$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BD$6,BD$6<$G92+$J92),IF(BD$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BE$6,BE$6<$G92+$J92),IF(BE$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BF$6,BF$6<$G92+$J92),IF(BF$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BG$6,BG$6<$G92+$J92),IF(BG$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BH$6,BH$6<$G92+$J92),IF(BH$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BI$6,BI$6<$G92+$J92),IF(BI$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BJ$6,BJ$6<$G92+$J92),IF(BJ$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BK$6,BK$6<$G92+$J92),IF(BK$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BL$6,BL$6<$G92+$J92),IF(BL$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BM$6,BM$6<$G92+$J92),IF(BM$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BN$6,BN$6<$G92+$J92),IF(BN$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BO$6,BO$6<$G92+$J92),IF(BO$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BP$6,BP$6<$G92+$J92),IF(BP$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BQ$6,BQ$6<$G92+$J92),IF(BQ$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BR$6,BR$6<$G92+$J92),IF(BR$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BS$6,BS$6<$G92+$J92),IF(BS$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BT$6,BT$6<$G92+$J92),IF(BT$6<=($G92-1+$M92),$N92*$K92*$P92,$I92*$K92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BU$6,BU$6<$G92+$J92),IF(BU$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BV$6,BV$6<$G92+$J92),IF(BV$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BW$6,BW$6<$G92+$J92),IF(BW$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BX$6,BX$6<$G92+$J92),IF(BX$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BY$6,BY$6<$G92+$J92),IF(BY$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=BZ$6,BZ$6<$G92+$J92),IF(BZ$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CA$6,CA$6<$G92+$J92),IF(CA$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CB$6,CB$6<$G92+$J92),IF(CB$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CC$6,CC$6<$G92+$J92),IF(CC$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CD$6,CD$6<$G92+$J92),IF(CD$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CE$6,CE$6<$G92+$J92),IF(CE$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CF$6,CF$6<$G92+$J92),IF(CF$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CG$6,CG$6<$G92+$J92),IF(CG$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CH$6,CH$6<$G92+$J92),IF(CH$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CI$6,CI$6<$G92+$J92),IF(CI$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CJ$6,CJ$6<$G92+$J92),IF(CJ$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CK$6,CK$6<$G92+$J92),IF(CK$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CL$6,CL$6<$G92+$J92),IF(CL$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CM$6,CM$6<$G92+$J92),IF(CM$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CN$6,CN$6<$G92+$J92),IF(CN$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CO$6,CO$6<$G92+$J92),IF(CO$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CP$6,CP$6<$G92+$J92),IF(CP$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CQ$6,CQ$6<$G92+$J92),IF(CQ$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CR$6,CR$6<$G92+$J92),IF(CR$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CS$6,CS$6<$G92+$J92),IF(CS$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CT$6,CT$6<$G92+$J92),IF(CT$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CU$6,CU$6<$G92+$J92),IF(CU$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CV$6,CV$6<$G92+$J92),IF(CV$6<=($G92-1+$M92),$O92*$P92,$H92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CW$6,CW$6<$G92+$J92),IF(CW$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CX$6,CX$6<$G92+$J92),IF(CX$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CY$6,CY$6<$G92+$J92),IF(CY$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=CZ$6,CZ$6<$G92+$J92),IF(CZ$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DA$6,DA$6<$G92+$J92),IF(DA$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DB$6,DB$6<$G92+$J92),IF(DB$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DC$6,DC$6<$G92+$J92),IF(DC$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DD$6,DD$6<$G92+$J92),IF(DD$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DE$6,DE$6<$G92+$J92),IF(DE$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DF$6,DF$6<$G92+$J92),IF(DF$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DG$6,DG$6<$G92+$J92),IF(DG$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DH$6,DH$6<$G92+$J92),IF(DH$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DI$6,DI$6<$G92+$J92),IF(DI$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DJ$6,DJ$6<$G92+$J92),IF(DJ$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DK$6,DK$6<$G92+$J92),IF(DK$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DL$6,DL$6<$G92+$J92),IF(DL$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DM$6,DM$6<$G92+$J92),IF(DM$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DN$6,DN$6<$G92+$J92),IF(DN$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DO$6,DO$6<$G92+$J92),IF(DO$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DP$6,DP$6<$G92+$J92),IF(DP$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DQ$6,DQ$6<$G92+$J92),IF(DQ$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DR$6,DR$6<$G92+$J92),IF(DR$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DS$6,DS$6<$G92+$J92),IF(DS$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DT$6,DT$6<$G92+$J92),IF(DT$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DU$6,DU$6<$G92+$J92),IF(DU$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DV$6,DV$6<$G92+$J92),IF(DV$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DW$6,DW$6<$G92+$J92),IF(DW$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G92<=DX$6,DX$6<$G92+$J92),IF(DX$6<=($G92-1+$M92),$N92*$P92,$I92*$P92),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E92=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerRNC Oshawaworks Inc.NEW HOME CONSTRUCTIOEnerGuide 8384 HomesOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PSealing - Gas Fired, PSCNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"RNC Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A96,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":23},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.49},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.4900000000000001},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A96,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G96<=Q$6,Q$6<$G96+$J96),IF(Q$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=R$6,R$6<$G96+$J96),IF(R$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=S$6,S$6<$G96+$J96),IF(S$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=T$6,T$6<$G96+$J96),IF(T$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=U$6,U$6<$G96+$J96),IF(U$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=V$6,V$6<$G96+$J96),IF(V$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=W$6,W$6<$G96+$J96),IF(W$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=X$6,X$6<$G96+$J96),IF(X$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=Y$6,Y$6<$G96+$J96),IF(Y$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=Z$6,Z$6<$G96+$J96),IF(Z$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AA$6,AA$6<$G96+$J96),IF(AA$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AB$6,AB$6<$G96+$J96),IF(AB$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AC$6,AC$6<$G96+$J96),IF(AC$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AD$6,AD$6<$G96+$J96),IF(AD$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AE$6,AE$6<$G96+$J96),IF(AE$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AF$6,AF$6<$G96+$J96),IF(AF$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AG$6,AG$6<$G96+$J96),IF(AG$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AH$6,AH$6<$G96+$J96),IF(AH$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AI$6,AI$6<$G96+$J96),IF(AI$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AJ$6,AJ$6<$G96+$J96),IF(AJ$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AK$6,AK$6<$G96+$J96),IF(AK$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AL$6,AL$6<$G96+$J96),IF(AL$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AM$6,AM$6<$G96+$J96),IF(AM$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AN$6,AN$6<$G96+$J96),IF(AN$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AO$6,AO$6<$G96+$J96),IF(AO$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AP$6,AP$6<$G96+$J96),IF(AP$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AQ$6,AQ$6<$G96+$J96),IF(AQ$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AR$6,AR$6<$G96+$J96),IF(AR$6<=($G96-1+$M96),$O96*$L96*$P96,$H96*$L96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AS$6,AS$6<$G96+$J96),IF(AS$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AT$6,AT$6<$G96+$J96),IF(AT$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AU$6,AU$6<$G96+$J96),IF(AU$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AV$6,AV$6<$G96+$J96),IF(AV$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AW$6,AW$6<$G96+$J96),IF(AW$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AX$6,AX$6<$G96+$J96),IF(AX$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AY$6,AY$6<$G96+$J96),IF(AY$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=AZ$6,AZ$6<$G96+$J96),IF(AZ$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BA$6,BA$6<$G96+$J96),IF(BA$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BB$6,BB$6<$G96+$J96),IF(BB$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BC$6,BC$6<$G96+$J96),IF(BC$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BD$6,BD$6<$G96+$J96),IF(BD$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BE$6,BE$6<$G96+$J96),IF(BE$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BF$6,BF$6<$G96+$J96),IF(BF$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BG$6,BG$6<$G96+$J96),IF(BG$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BH$6,BH$6<$G96+$J96),IF(BH$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BI$6,BI$6<$G96+$J96),IF(BI$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BJ$6,BJ$6<$G96+$J96),IF(BJ$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BK$6,BK$6<$G96+$J96),IF(BK$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BL$6,BL$6<$G96+$J96),IF(BL$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BM$6,BM$6<$G96+$J96),IF(BM$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BN$6,BN$6<$G96+$J96),IF(BN$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BO$6,BO$6<$G96+$J96),IF(BO$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BP$6,BP$6<$G96+$J96),IF(BP$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BQ$6,BQ$6<$G96+$J96),IF(BQ$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BR$6,BR$6<$G96+$J96),IF(BR$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BS$6,BS$6<$G96+$J96),IF(BS$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BT$6,BT$6<$G96+$J96),IF(BT$6<=($G96-1+$M96),$N96*$K96*$P96,$I96*$K96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BU$6,BU$6<$G96+$J96),IF(BU$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BV$6,BV$6<$G96+$J96),IF(BV$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BW$6,BW$6<$G96+$J96),IF(BW$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BX$6,BX$6<$G96+$J96),IF(BX$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BY$6,BY$6<$G96+$J96),IF(BY$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=BZ$6,BZ$6<$G96+$J96),IF(BZ$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CA$6,CA$6<$G96+$J96),IF(CA$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CB$6,CB$6<$G96+$J96),IF(CB$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CC$6,CC$6<$G96+$J96),IF(CC$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CD$6,CD$6<$G96+$J96),IF(CD$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CE$6,CE$6<$G96+$J96),IF(CE$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CF$6,CF$6<$G96+$J96),IF(CF$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CG$6,CG$6<$G96+$J96),IF(CG$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CH$6,CH$6<$G96+$J96),IF(CH$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CI$6,CI$6<$G96+$J96),IF(CI$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CJ$6,CJ$6<$G96+$J96),IF(CJ$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CK$6,CK$6<$G96+$J96),IF(CK$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CL$6,CL$6<$G96+$J96),IF(CL$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CM$6,CM$6<$G96+$J96),IF(CM$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CN$6,CN$6<$G96+$J96),IF(CN$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CO$6,CO$6<$G96+$J96),IF(CO$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CP$6,CP$6<$G96+$J96),IF(CP$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CQ$6,CQ$6<$G96+$J96),IF(CQ$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CR$6,CR$6<$G96+$J96),IF(CR$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CS$6,CS$6<$G96+$J96),IF(CS$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CT$6,CT$6<$G96+$J96),IF(CT$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CU$6,CU$6<$G96+$J96),IF(CU$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CV$6,CV$6<$G96+$J96),IF(CV$6<=($G96-1+$M96),$O96*$P96,$H96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CW$6,CW$6<$G96+$J96),IF(CW$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CX$6,CX$6<$G96+$J96),IF(CX$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CY$6,CY$6<$G96+$J96),IF(CY$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=CZ$6,CZ$6<$G96+$J96),IF(CZ$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DA$6,DA$6<$G96+$J96),IF(DA$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DB$6,DB$6<$G96+$J96),IF(DB$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DC$6,DC$6<$G96+$J96),IF(DC$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DD$6,DD$6<$G96+$J96),IF(DD$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DE$6,DE$6<$G96+$J96),IF(DE$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DF$6,DF$6<$G96+$J96),IF(DF$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DG$6,DG$6<$G96+$J96),IF(DG$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DH$6,DH$6<$G96+$J96),IF(DH$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DI$6,DI$6<$G96+$J96),IF(DI$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DJ$6,DJ$6<$G96+$J96),IF(DJ$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DK$6,DK$6<$G96+$J96),IF(DK$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DL$6,DL$6<$G96+$J96),IF(DL$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DM$6,DM$6<$G96+$J96),IF(DM$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DN$6,DN$6<$G96+$J96),IF(DN$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DO$6,DO$6<$G96+$J96),IF(DO$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DP$6,DP$6<$G96+$J96),IF(DP$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DQ$6,DQ$6<$G96+$J96),IF(DQ$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DR$6,DR$6<$G96+$J96),IF(DR$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DS$6,DS$6<$G96+$J96),IF(DS$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DT$6,DT$6<$G96+$J96),IF(DT$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DU$6,DU$6<$G96+$J96),IF(DU$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DV$6,DV$6<$G96+$J96),IF(DV$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DW$6,DW$6<$G96+$J96),IF(DW$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G96<=DX$6,DX$6<$G96+$J96),IF(DX$6<=($G96-1+$M96),$N96*$P96,$I96*$P96),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E96=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessAudit Fundworks Inc.Audit ReportAudit ReportAudit Report Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Funding Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Audit Report Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A103,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A103,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G103<=Q$6,Q$6<$G103+$J103),IF(Q$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=R$6,R$6<$G103+$J103),IF(R$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=S$6,S$6<$G103+$J103),IF(S$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=T$6,T$6<$G103+$J103),IF(T$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=U$6,U$6<$G103+$J103),IF(U$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=V$6,V$6<$G103+$J103),IF(V$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=W$6,W$6<$G103+$J103),IF(W$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=X$6,X$6<$G103+$J103),IF(X$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=Y$6,Y$6<$G103+$J103),IF(Y$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=Z$6,Z$6<$G103+$J103),IF(Z$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AA$6,AA$6<$G103+$J103),IF(AA$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AB$6,AB$6<$G103+$J103),IF(AB$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AC$6,AC$6<$G103+$J103),IF(AC$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AD$6,AD$6<$G103+$J103),IF(AD$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AE$6,AE$6<$G103+$J103),IF(AE$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AF$6,AF$6<$G103+$J103),IF(AF$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AG$6,AG$6<$G103+$J103),IF(AG$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AH$6,AH$6<$G103+$J103),IF(AH$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AI$6,AI$6<$G103+$J103),IF(AI$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AJ$6,AJ$6<$G103+$J103),IF(AJ$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AK$6,AK$6<$G103+$J103),IF(AK$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AL$6,AL$6<$G103+$J103),IF(AL$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AM$6,AM$6<$G103+$J103),IF(AM$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AN$6,AN$6<$G103+$J103),IF(AN$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AO$6,AO$6<$G103+$J103),IF(AO$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AP$6,AP$6<$G103+$J103),IF(AP$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AQ$6,AQ$6<$G103+$J103),IF(AQ$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AR$6,AR$6<$G103+$J103),IF(AR$6<=($G103-1+$M103),$O103*$L103*$P103,$H103*$L103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AS$6,AS$6<$G103+$J103),IF(AS$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AT$6,AT$6<$G103+$J103),IF(AT$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AU$6,AU$6<$G103+$J103),IF(AU$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AV$6,AV$6<$G103+$J103),IF(AV$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AW$6,AW$6<$G103+$J103),IF(AW$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AX$6,AX$6<$G103+$J103),IF(AX$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AY$6,AY$6<$G103+$J103),IF(AY$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=AZ$6,AZ$6<$G103+$J103),IF(AZ$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BA$6,BA$6<$G103+$J103),IF(BA$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BB$6,BB$6<$G103+$J103),IF(BB$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BC$6,BC$6<$G103+$J103),IF(BC$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BD$6,BD$6<$G103+$J103),IF(BD$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BE$6,BE$6<$G103+$J103),IF(BE$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BF$6,BF$6<$G103+$J103),IF(BF$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BG$6,BG$6<$G103+$J103),IF(BG$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BH$6,BH$6<$G103+$J103),IF(BH$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BI$6,BI$6<$G103+$J103),IF(BI$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BJ$6,BJ$6<$G103+$J103),IF(BJ$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BK$6,BK$6<$G103+$J103),IF(BK$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BL$6,BL$6<$G103+$J103),IF(BL$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BM$6,BM$6<$G103+$J103),IF(BM$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BN$6,BN$6<$G103+$J103),IF(BN$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BO$6,BO$6<$G103+$J103),IF(BO$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BP$6,BP$6<$G103+$J103),IF(BP$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BQ$6,BQ$6<$G103+$J103),IF(BQ$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BR$6,BR$6<$G103+$J103),IF(BR$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BS$6,BS$6<$G103+$J103),IF(BS$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BT$6,BT$6<$G103+$J103),IF(BT$6<=($G103-1+$M103),$N103*$K103*$P103,$I103*$K103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BU$6,BU$6<$G103+$J103),IF(BU$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BV$6,BV$6<$G103+$J103),IF(BV$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BW$6,BW$6<$G103+$J103),IF(BW$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BX$6,BX$6<$G103+$J103),IF(BX$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BY$6,BY$6<$G103+$J103),IF(BY$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=BZ$6,BZ$6<$G103+$J103),IF(BZ$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CA$6,CA$6<$G103+$J103),IF(CA$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CB$6,CB$6<$G103+$J103),IF(CB$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CC$6,CC$6<$G103+$J103),IF(CC$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CD$6,CD$6<$G103+$J103),IF(CD$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CE$6,CE$6<$G103+$J103),IF(CE$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CF$6,CF$6<$G103+$J103),IF(CF$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CG$6,CG$6<$G103+$J103),IF(CG$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CH$6,CH$6<$G103+$J103),IF(CH$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CI$6,CI$6<$G103+$J103),IF(CI$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CJ$6,CJ$6<$G103+$J103),IF(CJ$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CK$6,CK$6<$G103+$J103),IF(CK$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CL$6,CL$6<$G103+$J103),IF(CL$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CM$6,CM$6<$G103+$J103),IF(CM$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CN$6,CN$6<$G103+$J103),IF(CN$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CO$6,CO$6<$G103+$J103),IF(CO$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CP$6,CP$6<$G103+$J103),IF(CP$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CQ$6,CQ$6<$G103+$J103),IF(CQ$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CR$6,CR$6<$G103+$J103),IF(CR$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CS$6,CS$6<$G103+$J103),IF(CS$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CT$6,CT$6<$G103+$J103),IF(CT$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CU$6,CU$6<$G103+$J103),IF(CU$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CV$6,CV$6<$G103+$J103),IF(CV$6<=($G103-1+$M103),$O103*$P103,$H103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CW$6,CW$6<$G103+$J103),IF(CW$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CX$6,CX$6<$G103+$J103),IF(CX$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CY$6,CY$6<$G103+$J103),IF(CY$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=CZ$6,CZ$6<$G103+$J103),IF(CZ$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DA$6,DA$6<$G103+$J103),IF(DA$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DB$6,DB$6<$G103+$J103),IF(DB$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DC$6,DC$6<$G103+$J103),IF(DC$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DD$6,DD$6<$G103+$J103),IF(DD$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DE$6,DE$6<$G103+$J103),IF(DE$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DF$6,DF$6<$G103+$J103),IF(DF$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DG$6,DG$6<$G103+$J103),IF(DG$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DH$6,DH$6<$G103+$J103),IF(DH$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DI$6,DI$6<$G103+$J103),IF(DI$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DJ$6,DJ$6<$G103+$J103),IF(DJ$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DK$6,DK$6<$G103+$J103),IF(DK$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DL$6,DL$6<$G103+$J103),IF(DL$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DM$6,DM$6<$G103+$J103),IF(DM$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DN$6,DN$6<$G103+$J103),IF(DN$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DO$6,DO$6<$G103+$J103),IF(DO$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DP$6,DP$6<$G103+$J103),IF(DP$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DQ$6,DQ$6<$G103+$J103),IF(DQ$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DR$6,DR$6<$G103+$J103),IF(DR$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DS$6,DS$6<$G103+$J103),IF(DS$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DT$6,DT$6<$G103+$J103),IF(DT$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DU$6,DU$6<$G103+$J103),IF(DU$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DV$6,DV$6<$G103+$J103),IF(DV$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DW$6,DW$6<$G103+$J103),IF(DW$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G103<=DX$6,DX$6<$G103+$J103),IF(DX$6<=($G103-1+$M103),$N103*$P103,$I103*$P103),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E103=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerApplianceworks Inc.FreezerFreezerFreezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-FreezersNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Appliance Retirement Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Freezer Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A106,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.14512155093054463},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1050.7625397238044},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.4845294117646623},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.48452941176471354},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A106,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":11},{"$f":"IF(AND($G106<=Q$6,Q$6<$G106+$J106),IF(Q$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.82901635238409088},{"$f":"IF(AND($G106<=R$6,R$6<$G106+$J106),IF(R$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.82901635238409088},{"$f":"IF(AND($G106<=S$6,S$6<$G106+$J106),IF(S$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.82901635238409088},{"$f":"IF(AND($G106<=T$6,T$6<$G106+$J106),IF(T$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.82901635238409088},{"$f":"IF(AND($G106<=U$6,U$6<$G106+$J106),IF(U$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=V$6,V$6<$G106+$J106),IF(V$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=W$6,W$6<$G106+$J106),IF(W$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=X$6,X$6<$G106+$J106),IF(X$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=Y$6,Y$6<$G106+$J106),IF(Y$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=Z$6,Z$6<$G106+$J106),IF(Z$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AA$6,AA$6<$G106+$J106),IF(AA$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AB$6,AB$6<$G106+$J106),IF(AB$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AC$6,AC$6<$G106+$J106),IF(AC$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AD$6,AD$6<$G106+$J106),IF(AD$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AE$6,AE$6<$G106+$J106),IF(AE$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AF$6,AF$6<$G106+$J106),IF(AF$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AG$6,AG$6<$G106+$J106),IF(AG$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AH$6,AH$6<$G106+$J106),IF(AH$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AI$6,AI$6<$G106+$J106),IF(AI$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AJ$6,AJ$6<$G106+$J106),IF(AJ$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AK$6,AK$6<$G106+$J106),IF(AK$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AL$6,AL$6<$G106+$J106),IF(AL$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AM$6,AM$6<$G106+$J106),IF(AM$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AN$6,AN$6<$G106+$J106),IF(AN$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AO$6,AO$6<$G106+$J106),IF(AO$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AP$6,AP$6<$G106+$J106),IF(AP$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AQ$6,AQ$6<$G106+$J106),IF(AQ$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AR$6,AR$6<$G106+$J106),IF(AR$6<=($G106-1+$M106),$O106*$L106*$P106,$H106*$L106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AS$6,AS$6<$G106+$J106),IF(AS$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6002.5497406686954},{"$f":"IF(AND($G106<=AT$6,AT$6<$G106+$J106),IF(AT$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6002.5497406686954},{"$f":"IF(AND($G106<=AU$6,AU$6<$G106+$J106),IF(AU$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6002.5497406686954},{"$f":"IF(AND($G106<=AV$6,AV$6<$G106+$J106),IF(AV$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6002.5497406686954},{"$f":"IF(AND($G106<=AW$6,AW$6<$G106+$J106),IF(AW$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AX$6,AX$6<$G106+$J106),IF(AX$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AY$6,AY$6<$G106+$J106),IF(AY$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=AZ$6,AZ$6<$G106+$J106),IF(AZ$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BA$6,BA$6<$G106+$J106),IF(BA$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BB$6,BB$6<$G106+$J106),IF(BB$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BC$6,BC$6<$G106+$J106),IF(BC$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BD$6,BD$6<$G106+$J106),IF(BD$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BE$6,BE$6<$G106+$J106),IF(BE$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BF$6,BF$6<$G106+$J106),IF(BF$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BG$6,BG$6<$G106+$J106),IF(BG$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BH$6,BH$6<$G106+$J106),IF(BH$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BI$6,BI$6<$G106+$J106),IF(BI$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BJ$6,BJ$6<$G106+$J106),IF(BJ$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BK$6,BK$6<$G106+$J106),IF(BK$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BL$6,BL$6<$G106+$J106),IF(BL$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BM$6,BM$6<$G106+$J106),IF(BM$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BN$6,BN$6<$G106+$J106),IF(BN$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BO$6,BO$6<$G106+$J106),IF(BO$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BP$6,BP$6<$G106+$J106),IF(BP$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BQ$6,BQ$6<$G106+$J106),IF(BQ$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BR$6,BR$6<$G106+$J106),IF(BR$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BS$6,BS$6<$G106+$J106),IF(BS$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BT$6,BT$6<$G106+$J106),IF(BT$6<=($G106-1+$M106),$N106*$K106*$P106,$I106*$K106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BU$6,BU$6<$G106+$J106),IF(BU$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.7109721974662284},{"$f":"IF(AND($G106<=BV$6,BV$6<$G106+$J106),IF(BV$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.7109721974662284},{"$f":"IF(AND($G106<=BW$6,BW$6<$G106+$J106),IF(BW$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.7109721974662284},{"$f":"IF(AND($G106<=BX$6,BX$6<$G106+$J106),IF(BX$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.7109721974662284},{"$f":"IF(AND($G106<=BY$6,BY$6<$G106+$J106),IF(BY$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=BZ$6,BZ$6<$G106+$J106),IF(BZ$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CA$6,CA$6<$G106+$J106),IF(CA$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CB$6,CB$6<$G106+$J106),IF(CB$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CC$6,CC$6<$G106+$J106),IF(CC$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CD$6,CD$6<$G106+$J106),IF(CD$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CE$6,CE$6<$G106+$J106),IF(CE$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CF$6,CF$6<$G106+$J106),IF(CF$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CG$6,CG$6<$G106+$J106),IF(CG$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CH$6,CH$6<$G106+$J106),IF(CH$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CI$6,CI$6<$G106+$J106),IF(CI$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CJ$6,CJ$6<$G106+$J106),IF(CJ$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CK$6,CK$6<$G106+$J106),IF(CK$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CL$6,CL$6<$G106+$J106),IF(CL$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CM$6,CM$6<$G106+$J106),IF(CM$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CN$6,CN$6<$G106+$J106),IF(CN$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CO$6,CO$6<$G106+$J106),IF(CO$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CP$6,CP$6<$G106+$J106),IF(CP$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CQ$6,CQ$6<$G106+$J106),IF(CQ$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CR$6,CR$6<$G106+$J106),IF(CR$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CS$6,CS$6<$G106+$J106),IF(CS$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CT$6,CT$6<$G106+$J106),IF(CT$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CU$6,CU$6<$G106+$J106),IF(CU$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CV$6,CV$6<$G106+$J106),IF(CV$6<=($G106-1+$M106),$O106*$P106,$H106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=CW$6,CW$6<$G106+$J106),IF(CW$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12388.411507997695},{"$f":"IF(AND($G106<=CX$6,CX$6<$G106+$J106),IF(CX$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12388.411507997695},{"$f":"IF(AND($G106<=CY$6,CY$6<$G106+$J106),IF(CY$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12388.411507997695},{"$f":"IF(AND($G106<=CZ$6,CZ$6<$G106+$J106),IF(CZ$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12388.411507997695},{"$f":"IF(AND($G106<=DA$6,DA$6<$G106+$J106),IF(DA$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DB$6,DB$6<$G106+$J106),IF(DB$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DC$6,DC$6<$G106+$J106),IF(DC$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DD$6,DD$6<$G106+$J106),IF(DD$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DE$6,DE$6<$G106+$J106),IF(DE$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DF$6,DF$6<$G106+$J106),IF(DF$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DG$6,DG$6<$G106+$J106),IF(DG$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DH$6,DH$6<$G106+$J106),IF(DH$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DI$6,DI$6<$G106+$J106),IF(DI$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DJ$6,DJ$6<$G106+$J106),IF(DJ$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DK$6,DK$6<$G106+$J106),IF(DK$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DL$6,DL$6<$G106+$J106),IF(DL$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DM$6,DM$6<$G106+$J106),IF(DM$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DN$6,DN$6<$G106+$J106),IF(DN$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DO$6,DO$6<$G106+$J106),IF(DO$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DP$6,DP$6<$G106+$J106),IF(DP$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DQ$6,DQ$6<$G106+$J106),IF(DQ$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DR$6,DR$6<$G106+$J106),IF(DR$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DS$6,DS$6<$G106+$J106),IF(DS$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DT$6,DT$6<$G106+$J106),IF(DT$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DU$6,DU$6<$G106+$J106),IF(DU$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DV$6,DV$6<$G106+$J106),IF(DV$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DW$6,DW$6<$G106+$J106),IF(DW$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G106<=DX$6,DX$6<$G106+$J106),IF(DX$6<=($G106-1+$M106),$N106*$P106,$I106*$P106),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E106=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL01Energy Manager EUL01Energy Manager EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL01 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A113,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A113,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G113<=Q$6,Q$6<$G113+$J113),IF(Q$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=R$6,R$6<$G113+$J113),IF(R$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=S$6,S$6<$G113+$J113),IF(S$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=T$6,T$6<$G113+$J113),IF(T$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=U$6,U$6<$G113+$J113),IF(U$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=V$6,V$6<$G113+$J113),IF(V$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=W$6,W$6<$G113+$J113),IF(W$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=X$6,X$6<$G113+$J113),IF(X$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=Y$6,Y$6<$G113+$J113),IF(Y$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=Z$6,Z$6<$G113+$J113),IF(Z$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AA$6,AA$6<$G113+$J113),IF(AA$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AB$6,AB$6<$G113+$J113),IF(AB$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AC$6,AC$6<$G113+$J113),IF(AC$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AD$6,AD$6<$G113+$J113),IF(AD$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AE$6,AE$6<$G113+$J113),IF(AE$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AF$6,AF$6<$G113+$J113),IF(AF$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AG$6,AG$6<$G113+$J113),IF(AG$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AH$6,AH$6<$G113+$J113),IF(AH$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AI$6,AI$6<$G113+$J113),IF(AI$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AJ$6,AJ$6<$G113+$J113),IF(AJ$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AK$6,AK$6<$G113+$J113),IF(AK$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AL$6,AL$6<$G113+$J113),IF(AL$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AM$6,AM$6<$G113+$J113),IF(AM$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AN$6,AN$6<$G113+$J113),IF(AN$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AO$6,AO$6<$G113+$J113),IF(AO$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AP$6,AP$6<$G113+$J113),IF(AP$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AQ$6,AQ$6<$G113+$J113),IF(AQ$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AR$6,AR$6<$G113+$J113),IF(AR$6<=($G113-1+$M113),$O113*$L113*$P113,$H113*$L113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AS$6,AS$6<$G113+$J113),IF(AS$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AT$6,AT$6<$G113+$J113),IF(AT$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AU$6,AU$6<$G113+$J113),IF(AU$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AV$6,AV$6<$G113+$J113),IF(AV$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AW$6,AW$6<$G113+$J113),IF(AW$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AX$6,AX$6<$G113+$J113),IF(AX$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AY$6,AY$6<$G113+$J113),IF(AY$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=AZ$6,AZ$6<$G113+$J113),IF(AZ$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BA$6,BA$6<$G113+$J113),IF(BA$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BB$6,BB$6<$G113+$J113),IF(BB$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BC$6,BC$6<$G113+$J113),IF(BC$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BD$6,BD$6<$G113+$J113),IF(BD$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BE$6,BE$6<$G113+$J113),IF(BE$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BF$6,BF$6<$G113+$J113),IF(BF$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BG$6,BG$6<$G113+$J113),IF(BG$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BH$6,BH$6<$G113+$J113),IF(BH$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BI$6,BI$6<$G113+$J113),IF(BI$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BJ$6,BJ$6<$G113+$J113),IF(BJ$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BK$6,BK$6<$G113+$J113),IF(BK$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BL$6,BL$6<$G113+$J113),IF(BL$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BM$6,BM$6<$G113+$J113),IF(BM$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BN$6,BN$6<$G113+$J113),IF(BN$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BO$6,BO$6<$G113+$J113),IF(BO$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BP$6,BP$6<$G113+$J113),IF(BP$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BQ$6,BQ$6<$G113+$J113),IF(BQ$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BR$6,BR$6<$G113+$J113),IF(BR$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BS$6,BS$6<$G113+$J113),IF(BS$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BT$6,BT$6<$G113+$J113),IF(BT$6<=($G113-1+$M113),$N113*$K113*$P113,$I113*$K113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BU$6,BU$6<$G113+$J113),IF(BU$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BV$6,BV$6<$G113+$J113),IF(BV$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BW$6,BW$6<$G113+$J113),IF(BW$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BX$6,BX$6<$G113+$J113),IF(BX$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BY$6,BY$6<$G113+$J113),IF(BY$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=BZ$6,BZ$6<$G113+$J113),IF(BZ$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CA$6,CA$6<$G113+$J113),IF(CA$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CB$6,CB$6<$G113+$J113),IF(CB$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CC$6,CC$6<$G113+$J113),IF(CC$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CD$6,CD$6<$G113+$J113),IF(CD$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CE$6,CE$6<$G113+$J113),IF(CE$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CF$6,CF$6<$G113+$J113),IF(CF$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CG$6,CG$6<$G113+$J113),IF(CG$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CH$6,CH$6<$G113+$J113),IF(CH$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CI$6,CI$6<$G113+$J113),IF(CI$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CJ$6,CJ$6<$G113+$J113),IF(CJ$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CK$6,CK$6<$G113+$J113),IF(CK$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CL$6,CL$6<$G113+$J113),IF(CL$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CM$6,CM$6<$G113+$J113),IF(CM$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CN$6,CN$6<$G113+$J113),IF(CN$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CO$6,CO$6<$G113+$J113),IF(CO$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CP$6,CP$6<$G113+$J113),IF(CP$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CQ$6,CQ$6<$G113+$J113),IF(CQ$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CR$6,CR$6<$G113+$J113),IF(CR$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CS$6,CS$6<$G113+$J113),IF(CS$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CT$6,CT$6<$G113+$J113),IF(CT$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CU$6,CU$6<$G113+$J113),IF(CU$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CV$6,CV$6<$G113+$J113),IF(CV$6<=($G113-1+$M113),$O113*$P113,$H113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CW$6,CW$6<$G113+$J113),IF(CW$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CX$6,CX$6<$G113+$J113),IF(CX$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CY$6,CY$6<$G113+$J113),IF(CY$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=CZ$6,CZ$6<$G113+$J113),IF(CZ$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DA$6,DA$6<$G113+$J113),IF(DA$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DB$6,DB$6<$G113+$J113),IF(DB$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DC$6,DC$6<$G113+$J113),IF(DC$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DD$6,DD$6<$G113+$J113),IF(DD$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DE$6,DE$6<$G113+$J113),IF(DE$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DF$6,DF$6<$G113+$J113),IF(DF$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DG$6,DG$6<$G113+$J113),IF(DG$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DH$6,DH$6<$G113+$J113),IF(DH$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DI$6,DI$6<$G113+$J113),IF(DI$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DJ$6,DJ$6<$G113+$J113),IF(DJ$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DK$6,DK$6<$G113+$J113),IF(DK$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DL$6,DL$6<$G113+$J113),IF(DL$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DM$6,DM$6<$G113+$J113),IF(DM$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DN$6,DN$6<$G113+$J113),IF(DN$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DO$6,DO$6<$G113+$J113),IF(DO$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DP$6,DP$6<$G113+$J113),IF(DP$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DQ$6,DQ$6<$G113+$J113),IF(DQ$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DR$6,DR$6<$G113+$J113),IF(DR$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DS$6,DS$6<$G113+$J113),IF(DS$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DT$6,DT$6<$G113+$J113),IF(DT$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DU$6,DU$6<$G113+$J113),IF(DU$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DV$6,DV$6<$G113+$J113),IF(DV$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DW$6,DW$6<$G113+$J113),IF(DW$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G113<=DX$6,DX$6<$G113+$J113),IF(DX$6<=($G113-1+$M113),$N113*$P113,$I113*$P113),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E113=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL10Energy Manager EUL10Energy Manager EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL10 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A122,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.8677049999999999},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":26373.656750992064},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81000000000000139},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A122,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":2},{"$f":"IF(AND($G122<=Q$6,Q$6<$G122+$J122),IF(Q$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=R$6,R$6<$G122+$J122),IF(R$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=S$6,S$6<$G122+$J122),IF(S$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=T$6,T$6<$G122+$J122),IF(T$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=U$6,U$6<$G122+$J122),IF(U$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=V$6,V$6<$G122+$J122),IF(V$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=W$6,W$6<$G122+$J122),IF(W$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=X$6,X$6<$G122+$J122),IF(X$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=Y$6,Y$6<$G122+$J122),IF(Y$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=Z$6,Z$6<$G122+$J122),IF(Z$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11.924632475884264},{"$f":"IF(AND($G122<=AA$6,AA$6<$G122+$J122),IF(AA$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AB$6,AB$6<$G122+$J122),IF(AB$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AC$6,AC$6<$G122+$J122),IF(AC$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AD$6,AD$6<$G122+$J122),IF(AD$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AE$6,AE$6<$G122+$J122),IF(AE$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AF$6,AF$6<$G122+$J122),IF(AF$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AG$6,AG$6<$G122+$J122),IF(AG$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AH$6,AH$6<$G122+$J122),IF(AH$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AI$6,AI$6<$G122+$J122),IF(AI$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AJ$6,AJ$6<$G122+$J122),IF(AJ$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AK$6,AK$6<$G122+$J122),IF(AK$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AL$6,AL$6<$G122+$J122),IF(AL$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AM$6,AM$6<$G122+$J122),IF(AM$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AN$6,AN$6<$G122+$J122),IF(AN$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AO$6,AO$6<$G122+$J122),IF(AO$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AP$6,AP$6<$G122+$J122),IF(AP$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AQ$6,AQ$6<$G122+$J122),IF(AQ$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AR$6,AR$6<$G122+$J122),IF(AR$6<=($G122-1+$M122),$O122*$L122*$P122,$H122*$L122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=AS$6,AS$6<$G122+$J122),IF(AS$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AT$6,AT$6<$G122+$J122),IF(AT$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AU$6,AU$6<$G122+$J122),IF(AU$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AV$6,AV$6<$G122+$J122),IF(AV$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AW$6,AW$6<$G122+$J122),IF(AW$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AX$6,AX$6<$G122+$J122),IF(AX$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AY$6,AY$6<$G122+$J122),IF(AY$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=AZ$6,AZ$6<$G122+$J122),IF(AZ$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=BA$6,BA$6<$G122+$J122),IF(BA$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=BB$6,BB$6<$G122+$J122),IF(BB$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42401.377413170529},{"$f":"IF(AND($G122<=BC$6,BC$6<$G122+$J122),IF(BC$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BD$6,BD$6<$G122+$J122),IF(BD$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BE$6,BE$6<$G122+$J122),IF(BE$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BF$6,BF$6<$G122+$J122),IF(BF$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BG$6,BG$6<$G122+$J122),IF(BG$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BH$6,BH$6<$G122+$J122),IF(BH$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BI$6,BI$6<$G122+$J122),IF(BI$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BJ$6,BJ$6<$G122+$J122),IF(BJ$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BK$6,BK$6<$G122+$J122),IF(BK$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BL$6,BL$6<$G122+$J122),IF(BL$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BM$6,BM$6<$G122+$J122),IF(BM$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BN$6,BN$6<$G122+$J122),IF(BN$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BO$6,BO$6<$G122+$J122),IF(BO$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BP$6,BP$6<$G122+$J122),IF(BP$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BQ$6,BQ$6<$G122+$J122),IF(BQ$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BR$6,BR$6<$G122+$J122),IF(BR$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BS$6,BS$6<$G122+$J122),IF(BS$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BT$6,BT$6<$G122+$J122),IF(BT$6<=($G122-1+$M122),$N122*$K122*$P122,$I122*$K122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=BU$6,BU$6<$G122+$J122),IF(BU$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=BV$6,BV$6<$G122+$J122),IF(BV$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=BW$6,BW$6<$G122+$J122),IF(BW$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=BX$6,BX$6<$G122+$J122),IF(BX$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=BY$6,BY$6<$G122+$J122),IF(BY$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=BZ$6,BZ$6<$G122+$J122),IF(BZ$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=CA$6,CA$6<$G122+$J122),IF(CA$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=CB$6,CB$6<$G122+$J122),IF(CB$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=CC$6,CC$6<$G122+$J122),IF(CC$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=CD$6,CD$6<$G122+$J122),IF(CD$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.721768488745981},{"$f":"IF(AND($G122<=CE$6,CE$6<$G122+$J122),IF(CE$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CF$6,CF$6<$G122+$J122),IF(CF$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CG$6,CG$6<$G122+$J122),IF(CG$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CH$6,CH$6<$G122+$J122),IF(CH$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CI$6,CI$6<$G122+$J122),IF(CI$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CJ$6,CJ$6<$G122+$J122),IF(CJ$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CK$6,CK$6<$G122+$J122),IF(CK$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CL$6,CL$6<$G122+$J122),IF(CL$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CM$6,CM$6<$G122+$J122),IF(CM$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CN$6,CN$6<$G122+$J122),IF(CN$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CO$6,CO$6<$G122+$J122),IF(CO$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CP$6,CP$6<$G122+$J122),IF(CP$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CQ$6,CQ$6<$G122+$J122),IF(CQ$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CR$6,CR$6<$G122+$J122),IF(CR$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CS$6,CS$6<$G122+$J122),IF(CS$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CT$6,CT$6<$G122+$J122),IF(CT$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CU$6,CU$6<$G122+$J122),IF(CU$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CV$6,CV$6<$G122+$J122),IF(CV$6<=($G122-1+$M122),$O122*$P122,$H122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=CW$6,CW$6<$G122+$J122),IF(CW$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=CX$6,CX$6<$G122+$J122),IF(CX$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=CY$6,CY$6<$G122+$J122),IF(CY$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=CZ$6,CZ$6<$G122+$J122),IF(CZ$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DA$6,DA$6<$G122+$J122),IF(DA$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DB$6,DB$6<$G122+$J122),IF(DB$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DC$6,DC$6<$G122+$J122),IF(DC$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DD$6,DD$6<$G122+$J122),IF(DD$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DE$6,DE$6<$G122+$J122),IF(DE$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DF$6,DF$6<$G122+$J122),IF(DF$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56535.169884227362},{"$f":"IF(AND($G122<=DG$6,DG$6<$G122+$J122),IF(DG$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DH$6,DH$6<$G122+$J122),IF(DH$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DI$6,DI$6<$G122+$J122),IF(DI$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DJ$6,DJ$6<$G122+$J122),IF(DJ$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DK$6,DK$6<$G122+$J122),IF(DK$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DL$6,DL$6<$G122+$J122),IF(DL$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DM$6,DM$6<$G122+$J122),IF(DM$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DN$6,DN$6<$G122+$J122),IF(DN$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DO$6,DO$6<$G122+$J122),IF(DO$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DP$6,DP$6<$G122+$J122),IF(DP$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DQ$6,DQ$6<$G122+$J122),IF(DQ$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DR$6,DR$6<$G122+$J122),IF(DR$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DS$6,DS$6<$G122+$J122),IF(DS$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DT$6,DT$6<$G122+$J122),IF(DT$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DU$6,DU$6<$G122+$J122),IF(DU$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DV$6,DV$6<$G122+$J122),IF(DV$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DW$6,DW$6<$G122+$J122),IF(DW$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G122<=DX$6,DX$6<$G122+$J122),IF(DX$6<=($G122-1+$M122),$N122*$P122,$I122*$P122),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E122=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL14Energy Manager EUL14Energy Manager EUL14 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL14 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A126,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81000000000000028},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A126,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G126<=Q$6,Q$6<$G126+$J126),IF(Q$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=R$6,R$6<$G126+$J126),IF(R$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=S$6,S$6<$G126+$J126),IF(S$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=T$6,T$6<$G126+$J126),IF(T$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=U$6,U$6<$G126+$J126),IF(U$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=V$6,V$6<$G126+$J126),IF(V$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=W$6,W$6<$G126+$J126),IF(W$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=X$6,X$6<$G126+$J126),IF(X$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=Y$6,Y$6<$G126+$J126),IF(Y$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=Z$6,Z$6<$G126+$J126),IF(Z$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AA$6,AA$6<$G126+$J126),IF(AA$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AB$6,AB$6<$G126+$J126),IF(AB$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AC$6,AC$6<$G126+$J126),IF(AC$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AD$6,AD$6<$G126+$J126),IF(AD$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AE$6,AE$6<$G126+$J126),IF(AE$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AF$6,AF$6<$G126+$J126),IF(AF$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AG$6,AG$6<$G126+$J126),IF(AG$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AH$6,AH$6<$G126+$J126),IF(AH$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AI$6,AI$6<$G126+$J126),IF(AI$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AJ$6,AJ$6<$G126+$J126),IF(AJ$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AK$6,AK$6<$G126+$J126),IF(AK$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AL$6,AL$6<$G126+$J126),IF(AL$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AM$6,AM$6<$G126+$J126),IF(AM$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AN$6,AN$6<$G126+$J126),IF(AN$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AO$6,AO$6<$G126+$J126),IF(AO$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AP$6,AP$6<$G126+$J126),IF(AP$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AQ$6,AQ$6<$G126+$J126),IF(AQ$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AR$6,AR$6<$G126+$J126),IF(AR$6<=($G126-1+$M126),$O126*$L126*$P126,$H126*$L126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AS$6,AS$6<$G126+$J126),IF(AS$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AT$6,AT$6<$G126+$J126),IF(AT$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AU$6,AU$6<$G126+$J126),IF(AU$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AV$6,AV$6<$G126+$J126),IF(AV$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AW$6,AW$6<$G126+$J126),IF(AW$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AX$6,AX$6<$G126+$J126),IF(AX$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AY$6,AY$6<$G126+$J126),IF(AY$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=AZ$6,AZ$6<$G126+$J126),IF(AZ$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BA$6,BA$6<$G126+$J126),IF(BA$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BB$6,BB$6<$G126+$J126),IF(BB$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BC$6,BC$6<$G126+$J126),IF(BC$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BD$6,BD$6<$G126+$J126),IF(BD$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BE$6,BE$6<$G126+$J126),IF(BE$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BF$6,BF$6<$G126+$J126),IF(BF$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BG$6,BG$6<$G126+$J126),IF(BG$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BH$6,BH$6<$G126+$J126),IF(BH$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BI$6,BI$6<$G126+$J126),IF(BI$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BJ$6,BJ$6<$G126+$J126),IF(BJ$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BK$6,BK$6<$G126+$J126),IF(BK$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BL$6,BL$6<$G126+$J126),IF(BL$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BM$6,BM$6<$G126+$J126),IF(BM$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BN$6,BN$6<$G126+$J126),IF(BN$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BO$6,BO$6<$G126+$J126),IF(BO$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BP$6,BP$6<$G126+$J126),IF(BP$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BQ$6,BQ$6<$G126+$J126),IF(BQ$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BR$6,BR$6<$G126+$J126),IF(BR$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BS$6,BS$6<$G126+$J126),IF(BS$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BT$6,BT$6<$G126+$J126),IF(BT$6<=($G126-1+$M126),$N126*$K126*$P126,$I126*$K126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BU$6,BU$6<$G126+$J126),IF(BU$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BV$6,BV$6<$G126+$J126),IF(BV$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BW$6,BW$6<$G126+$J126),IF(BW$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BX$6,BX$6<$G126+$J126),IF(BX$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BY$6,BY$6<$G126+$J126),IF(BY$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=BZ$6,BZ$6<$G126+$J126),IF(BZ$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CA$6,CA$6<$G126+$J126),IF(CA$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CB$6,CB$6<$G126+$J126),IF(CB$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CC$6,CC$6<$G126+$J126),IF(CC$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CD$6,CD$6<$G126+$J126),IF(CD$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CE$6,CE$6<$G126+$J126),IF(CE$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CF$6,CF$6<$G126+$J126),IF(CF$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CG$6,CG$6<$G126+$J126),IF(CG$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CH$6,CH$6<$G126+$J126),IF(CH$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CI$6,CI$6<$G126+$J126),IF(CI$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CJ$6,CJ$6<$G126+$J126),IF(CJ$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CK$6,CK$6<$G126+$J126),IF(CK$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CL$6,CL$6<$G126+$J126),IF(CL$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CM$6,CM$6<$G126+$J126),IF(CM$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CN$6,CN$6<$G126+$J126),IF(CN$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CO$6,CO$6<$G126+$J126),IF(CO$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CP$6,CP$6<$G126+$J126),IF(CP$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CQ$6,CQ$6<$G126+$J126),IF(CQ$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CR$6,CR$6<$G126+$J126),IF(CR$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CS$6,CS$6<$G126+$J126),IF(CS$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CT$6,CT$6<$G126+$J126),IF(CT$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CU$6,CU$6<$G126+$J126),IF(CU$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CV$6,CV$6<$G126+$J126),IF(CV$6<=($G126-1+$M126),$O126*$P126,$H126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CW$6,CW$6<$G126+$J126),IF(CW$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CX$6,CX$6<$G126+$J126),IF(CX$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CY$6,CY$6<$G126+$J126),IF(CY$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=CZ$6,CZ$6<$G126+$J126),IF(CZ$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DA$6,DA$6<$G126+$J126),IF(DA$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DB$6,DB$6<$G126+$J126),IF(DB$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DC$6,DC$6<$G126+$J126),IF(DC$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DD$6,DD$6<$G126+$J126),IF(DD$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DE$6,DE$6<$G126+$J126),IF(DE$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DF$6,DF$6<$G126+$J126),IF(DF$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DG$6,DG$6<$G126+$J126),IF(DG$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DH$6,DH$6<$G126+$J126),IF(DH$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DI$6,DI$6<$G126+$J126),IF(DI$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DJ$6,DJ$6<$G126+$J126),IF(DJ$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DK$6,DK$6<$G126+$J126),IF(DK$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DL$6,DL$6<$G126+$J126),IF(DL$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DM$6,DM$6<$G126+$J126),IF(DM$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DN$6,DN$6<$G126+$J126),IF(DN$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DO$6,DO$6<$G126+$J126),IF(DO$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DP$6,DP$6<$G126+$J126),IF(DP$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DQ$6,DQ$6<$G126+$J126),IF(DQ$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DR$6,DR$6<$G126+$J126),IF(DR$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DS$6,DS$6<$G126+$J126),IF(DS$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DT$6,DT$6<$G126+$J126),IF(DT$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DU$6,DU$6<$G126+$J126),IF(DU$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DV$6,DV$6<$G126+$J126),IF(DV$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DW$6,DW$6<$G126+$J126),IF(DW$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G126<=DX$6,DX$6<$G126+$J126),IF(DX$6<=($G126-1+$M126),$N126*$P126,$I126*$P126),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E126=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL0UL08 Non-residentialEnabled Savings EUL08 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings EUL08 Non-residential Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A133,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A133,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G133<=Q$6,Q$6<$G133+$J133),IF(Q$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=R$6,R$6<$G133+$J133),IF(R$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=S$6,S$6<$G133+$J133),IF(S$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=T$6,T$6<$G133+$J133),IF(T$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=U$6,U$6<$G133+$J133),IF(U$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=V$6,V$6<$G133+$J133),IF(V$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=W$6,W$6<$G133+$J133),IF(W$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=X$6,X$6<$G133+$J133),IF(X$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=Y$6,Y$6<$G133+$J133),IF(Y$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=Z$6,Z$6<$G133+$J133),IF(Z$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AA$6,AA$6<$G133+$J133),IF(AA$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AB$6,AB$6<$G133+$J133),IF(AB$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AC$6,AC$6<$G133+$J133),IF(AC$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AD$6,AD$6<$G133+$J133),IF(AD$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AE$6,AE$6<$G133+$J133),IF(AE$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AF$6,AF$6<$G133+$J133),IF(AF$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AG$6,AG$6<$G133+$J133),IF(AG$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AH$6,AH$6<$G133+$J133),IF(AH$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AI$6,AI$6<$G133+$J133),IF(AI$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AJ$6,AJ$6<$G133+$J133),IF(AJ$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AK$6,AK$6<$G133+$J133),IF(AK$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AL$6,AL$6<$G133+$J133),IF(AL$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AM$6,AM$6<$G133+$J133),IF(AM$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AN$6,AN$6<$G133+$J133),IF(AN$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AO$6,AO$6<$G133+$J133),IF(AO$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AP$6,AP$6<$G133+$J133),IF(AP$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AQ$6,AQ$6<$G133+$J133),IF(AQ$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AR$6,AR$6<$G133+$J133),IF(AR$6<=($G133-1+$M133),$O133*$L133*$P133,$H133*$L133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AS$6,AS$6<$G133+$J133),IF(AS$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AT$6,AT$6<$G133+$J133),IF(AT$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AU$6,AU$6<$G133+$J133),IF(AU$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AV$6,AV$6<$G133+$J133),IF(AV$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AW$6,AW$6<$G133+$J133),IF(AW$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AX$6,AX$6<$G133+$J133),IF(AX$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AY$6,AY$6<$G133+$J133),IF(AY$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=AZ$6,AZ$6<$G133+$J133),IF(AZ$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BA$6,BA$6<$G133+$J133),IF(BA$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BB$6,BB$6<$G133+$J133),IF(BB$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BC$6,BC$6<$G133+$J133),IF(BC$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BD$6,BD$6<$G133+$J133),IF(BD$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BE$6,BE$6<$G133+$J133),IF(BE$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BF$6,BF$6<$G133+$J133),IF(BF$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BG$6,BG$6<$G133+$J133),IF(BG$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BH$6,BH$6<$G133+$J133),IF(BH$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BI$6,BI$6<$G133+$J133),IF(BI$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BJ$6,BJ$6<$G133+$J133),IF(BJ$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BK$6,BK$6<$G133+$J133),IF(BK$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BL$6,BL$6<$G133+$J133),IF(BL$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BM$6,BM$6<$G133+$J133),IF(BM$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BN$6,BN$6<$G133+$J133),IF(BN$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BO$6,BO$6<$G133+$J133),IF(BO$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BP$6,BP$6<$G133+$J133),IF(BP$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BQ$6,BQ$6<$G133+$J133),IF(BQ$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BR$6,BR$6<$G133+$J133),IF(BR$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BS$6,BS$6<$G133+$J133),IF(BS$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BT$6,BT$6<$G133+$J133),IF(BT$6<=($G133-1+$M133),$N133*$K133*$P133,$I133*$K133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BU$6,BU$6<$G133+$J133),IF(BU$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BV$6,BV$6<$G133+$J133),IF(BV$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BW$6,BW$6<$G133+$J133),IF(BW$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BX$6,BX$6<$G133+$J133),IF(BX$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BY$6,BY$6<$G133+$J133),IF(BY$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=BZ$6,BZ$6<$G133+$J133),IF(BZ$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CA$6,CA$6<$G133+$J133),IF(CA$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CB$6,CB$6<$G133+$J133),IF(CB$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CC$6,CC$6<$G133+$J133),IF(CC$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CD$6,CD$6<$G133+$J133),IF(CD$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CE$6,CE$6<$G133+$J133),IF(CE$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CF$6,CF$6<$G133+$J133),IF(CF$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CG$6,CG$6<$G133+$J133),IF(CG$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CH$6,CH$6<$G133+$J133),IF(CH$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CI$6,CI$6<$G133+$J133),IF(CI$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CJ$6,CJ$6<$G133+$J133),IF(CJ$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CK$6,CK$6<$G133+$J133),IF(CK$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CL$6,CL$6<$G133+$J133),IF(CL$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CM$6,CM$6<$G133+$J133),IF(CM$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CN$6,CN$6<$G133+$J133),IF(CN$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CO$6,CO$6<$G133+$J133),IF(CO$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CP$6,CP$6<$G133+$J133),IF(CP$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CQ$6,CQ$6<$G133+$J133),IF(CQ$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CR$6,CR$6<$G133+$J133),IF(CR$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CS$6,CS$6<$G133+$J133),IF(CS$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CT$6,CT$6<$G133+$J133),IF(CT$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CU$6,CU$6<$G133+$J133),IF(CU$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CV$6,CV$6<$G133+$J133),IF(CV$6<=($G133-1+$M133),$O133*$P133,$H133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CW$6,CW$6<$G133+$J133),IF(CW$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CX$6,CX$6<$G133+$J133),IF(CX$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CY$6,CY$6<$G133+$J133),IF(CY$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=CZ$6,CZ$6<$G133+$J133),IF(CZ$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DA$6,DA$6<$G133+$J133),IF(DA$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DB$6,DB$6<$G133+$J133),IF(DB$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DC$6,DC$6<$G133+$J133),IF(DC$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DD$6,DD$6<$G133+$J133),IF(DD$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DE$6,DE$6<$G133+$J133),IF(DE$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DF$6,DF$6<$G133+$J133),IF(DF$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DG$6,DG$6<$G133+$J133),IF(DG$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DH$6,DH$6<$G133+$J133),IF(DH$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DI$6,DI$6<$G133+$J133),IF(DI$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DJ$6,DJ$6<$G133+$J133),IF(DJ$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DK$6,DK$6<$G133+$J133),IF(DK$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DL$6,DL$6<$G133+$J133),IF(DL$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DM$6,DM$6<$G133+$J133),IF(DM$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DN$6,DN$6<$G133+$J133),IF(DN$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DO$6,DO$6<$G133+$J133),IF(DO$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DP$6,DP$6<$G133+$J133),IF(DP$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DQ$6,DQ$6<$G133+$J133),IF(DQ$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DR$6,DR$6<$G133+$J133),IF(DR$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DS$6,DS$6<$G133+$J133),IF(DS$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DT$6,DT$6<$G133+$J133),IF(DT$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DU$6,DU$6<$G133+$J133),IF(DU$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DV$6,DV$6<$G133+$J133),IF(DV$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DW$6,DW$6<$G133+$J133),IF(DW$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G133<=DX$6,DX$6<$G133+$J133),IF(DX$6<=($G133-1+$M133),$N133*$P133,$I133*$P133),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E133=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL1ngs EUL10 IndustrialEnabled Savings EUL10 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A142,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A142,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A142,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings EUL10 Industrial Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A142,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A142,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A142,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G142<=Q$6,Q$6<$G142+$J142),IF(Q$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=R$6,R$6<$G142+$J142),IF(R$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=S$6,S$6<$G142+$J142),IF(S$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=T$6,T$6<$G142+$J142),IF(T$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=U$6,U$6<$G142+$J142),IF(U$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=V$6,V$6<$G142+$J142),IF(V$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=W$6,W$6<$G142+$J142),IF(W$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=X$6,X$6<$G142+$J142),IF(X$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=Y$6,Y$6<$G142+$J142),IF(Y$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=Z$6,Z$6<$G142+$J142),IF(Z$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AA$6,AA$6<$G142+$J142),IF(AA$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AB$6,AB$6<$G142+$J142),IF(AB$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AC$6,AC$6<$G142+$J142),IF(AC$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AD$6,AD$6<$G142+$J142),IF(AD$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AE$6,AE$6<$G142+$J142),IF(AE$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AF$6,AF$6<$G142+$J142),IF(AF$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AG$6,AG$6<$G142+$J142),IF(AG$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AH$6,AH$6<$G142+$J142),IF(AH$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AI$6,AI$6<$G142+$J142),IF(AI$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AJ$6,AJ$6<$G142+$J142),IF(AJ$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AK$6,AK$6<$G142+$J142),IF(AK$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AL$6,AL$6<$G142+$J142),IF(AL$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AM$6,AM$6<$G142+$J142),IF(AM$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AN$6,AN$6<$G142+$J142),IF(AN$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AO$6,AO$6<$G142+$J142),IF(AO$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AP$6,AP$6<$G142+$J142),IF(AP$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AQ$6,AQ$6<$G142+$J142),IF(AQ$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AR$6,AR$6<$G142+$J142),IF(AR$6<=($G142-1+$M142),$O142*$L142*$P142,$H142*$L142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AS$6,AS$6<$G142+$J142),IF(AS$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AT$6,AT$6<$G142+$J142),IF(AT$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AU$6,AU$6<$G142+$J142),IF(AU$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AV$6,AV$6<$G142+$J142),IF(AV$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AW$6,AW$6<$G142+$J142),IF(AW$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AX$6,AX$6<$G142+$J142),IF(AX$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AY$6,AY$6<$G142+$J142),IF(AY$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=AZ$6,AZ$6<$G142+$J142),IF(AZ$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BA$6,BA$6<$G142+$J142),IF(BA$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BB$6,BB$6<$G142+$J142),IF(BB$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BC$6,BC$6<$G142+$J142),IF(BC$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BD$6,BD$6<$G142+$J142),IF(BD$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BE$6,BE$6<$G142+$J142),IF(BE$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BF$6,BF$6<$G142+$J142),IF(BF$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BG$6,BG$6<$G142+$J142),IF(BG$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BH$6,BH$6<$G142+$J142),IF(BH$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BI$6,BI$6<$G142+$J142),IF(BI$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BJ$6,BJ$6<$G142+$J142),IF(BJ$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BK$6,BK$6<$G142+$J142),IF(BK$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BL$6,BL$6<$G142+$J142),IF(BL$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BM$6,BM$6<$G142+$J142),IF(BM$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BN$6,BN$6<$G142+$J142),IF(BN$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BO$6,BO$6<$G142+$J142),IF(BO$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BP$6,BP$6<$G142+$J142),IF(BP$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BQ$6,BQ$6<$G142+$J142),IF(BQ$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BR$6,BR$6<$G142+$J142),IF(BR$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BS$6,BS$6<$G142+$J142),IF(BS$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BT$6,BT$6<$G142+$J142),IF(BT$6<=($G142-1+$M142),$N142*$K142*$P142,$I142*$K142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BU$6,BU$6<$G142+$J142),IF(BU$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BV$6,BV$6<$G142+$J142),IF(BV$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BW$6,BW$6<$G142+$J142),IF(BW$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BX$6,BX$6<$G142+$J142),IF(BX$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BY$6,BY$6<$G142+$J142),IF(BY$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=BZ$6,BZ$6<$G142+$J142),IF(BZ$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CA$6,CA$6<$G142+$J142),IF(CA$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CB$6,CB$6<$G142+$J142),IF(CB$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CC$6,CC$6<$G142+$J142),IF(CC$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CD$6,CD$6<$G142+$J142),IF(CD$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CE$6,CE$6<$G142+$J142),IF(CE$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CF$6,CF$6<$G142+$J142),IF(CF$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CG$6,CG$6<$G142+$J142),IF(CG$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CH$6,CH$6<$G142+$J142),IF(CH$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CI$6,CI$6<$G142+$J142),IF(CI$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CJ$6,CJ$6<$G142+$J142),IF(CJ$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CK$6,CK$6<$G142+$J142),IF(CK$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CL$6,CL$6<$G142+$J142),IF(CL$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CM$6,CM$6<$G142+$J142),IF(CM$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CN$6,CN$6<$G142+$J142),IF(CN$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CO$6,CO$6<$G142+$J142),IF(CO$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CP$6,CP$6<$G142+$J142),IF(CP$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CQ$6,CQ$6<$G142+$J142),IF(CQ$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CR$6,CR$6<$G142+$J142),IF(CR$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CS$6,CS$6<$G142+$J142),IF(CS$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CT$6,CT$6<$G142+$J142),IF(CT$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CU$6,CU$6<$G142+$J142),IF(CU$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CV$6,CV$6<$G142+$J142),IF(CV$6<=($G142-1+$M142),$O142*$P142,$H142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CW$6,CW$6<$G142+$J142),IF(CW$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CX$6,CX$6<$G142+$J142),IF(CX$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CY$6,CY$6<$G142+$J142),IF(CY$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=CZ$6,CZ$6<$G142+$J142),IF(CZ$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DA$6,DA$6<$G142+$J142),IF(DA$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DB$6,DB$6<$G142+$J142),IF(DB$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DC$6,DC$6<$G142+$J142),IF(DC$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DD$6,DD$6<$G142+$J142),IF(DD$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DE$6,DE$6<$G142+$J142),IF(DE$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DF$6,DF$6<$G142+$J142),IF(DF$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DG$6,DG$6<$G142+$J142),IF(DG$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DH$6,DH$6<$G142+$J142),IF(DH$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DI$6,DI$6<$G142+$J142),IF(DI$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DJ$6,DJ$6<$G142+$J142),IF(DJ$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DK$6,DK$6<$G142+$J142),IF(DK$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DL$6,DL$6<$G142+$J142),IF(DL$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DM$6,DM$6<$G142+$J142),IF(DM$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DN$6,DN$6<$G142+$J142),IF(DN$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DO$6,DO$6<$G142+$J142),IF(DO$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DP$6,DP$6<$G142+$J142),IF(DP$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DQ$6,DQ$6<$G142+$J142),IF(DQ$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DR$6,DR$6<$G142+$J142),IF(DR$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DS$6,DS$6<$G142+$J142),IF(DS$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DT$6,DT$6<$G142+$J142),IF(DT$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DU$6,DU$6<$G142+$J142),IF(DU$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DV$6,DV$6<$G142+$J142),IF(DV$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DW$6,DW$6<$G142+$J142),IF(DW$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G142<=DX$6,DX$6<$G142+$J142),IF(DX$6<=($G142-1+$M142),$N142*$P142,$I142*$P142),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E142=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL1ngs EUL18 IndustrialEnabled Savings EUL18 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A145,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A145,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A145,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings EUL18 Industrial Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A145,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A145,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A145,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G145<=Q$6,Q$6<$G145+$J145),IF(Q$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=R$6,R$6<$G145+$J145),IF(R$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=S$6,S$6<$G145+$J145),IF(S$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=T$6,T$6<$G145+$J145),IF(T$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=U$6,U$6<$G145+$J145),IF(U$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=V$6,V$6<$G145+$J145),IF(V$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=W$6,W$6<$G145+$J145),IF(W$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=X$6,X$6<$G145+$J145),IF(X$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=Y$6,Y$6<$G145+$J145),IF(Y$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=Z$6,Z$6<$G145+$J145),IF(Z$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AA$6,AA$6<$G145+$J145),IF(AA$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AB$6,AB$6<$G145+$J145),IF(AB$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AC$6,AC$6<$G145+$J145),IF(AC$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AD$6,AD$6<$G145+$J145),IF(AD$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AE$6,AE$6<$G145+$J145),IF(AE$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AF$6,AF$6<$G145+$J145),IF(AF$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AG$6,AG$6<$G145+$J145),IF(AG$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AH$6,AH$6<$G145+$J145),IF(AH$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AI$6,AI$6<$G145+$J145),IF(AI$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AJ$6,AJ$6<$G145+$J145),IF(AJ$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AK$6,AK$6<$G145+$J145),IF(AK$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AL$6,AL$6<$G145+$J145),IF(AL$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AM$6,AM$6<$G145+$J145),IF(AM$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AN$6,AN$6<$G145+$J145),IF(AN$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AO$6,AO$6<$G145+$J145),IF(AO$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AP$6,AP$6<$G145+$J145),IF(AP$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AQ$6,AQ$6<$G145+$J145),IF(AQ$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AR$6,AR$6<$G145+$J145),IF(AR$6<=($G145-1+$M145),$O145*$L145*$P145,$H145*$L145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AS$6,AS$6<$G145+$J145),IF(AS$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AT$6,AT$6<$G145+$J145),IF(AT$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AU$6,AU$6<$G145+$J145),IF(AU$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AV$6,AV$6<$G145+$J145),IF(AV$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AW$6,AW$6<$G145+$J145),IF(AW$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AX$6,AX$6<$G145+$J145),IF(AX$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AY$6,AY$6<$G145+$J145),IF(AY$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=AZ$6,AZ$6<$G145+$J145),IF(AZ$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BA$6,BA$6<$G145+$J145),IF(BA$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BB$6,BB$6<$G145+$J145),IF(BB$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BC$6,BC$6<$G145+$J145),IF(BC$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BD$6,BD$6<$G145+$J145),IF(BD$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BE$6,BE$6<$G145+$J145),IF(BE$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BF$6,BF$6<$G145+$J145),IF(BF$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BG$6,BG$6<$G145+$J145),IF(BG$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BH$6,BH$6<$G145+$J145),IF(BH$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BI$6,BI$6<$G145+$J145),IF(BI$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BJ$6,BJ$6<$G145+$J145),IF(BJ$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BK$6,BK$6<$G145+$J145),IF(BK$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BL$6,BL$6<$G145+$J145),IF(BL$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BM$6,BM$6<$G145+$J145),IF(BM$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BN$6,BN$6<$G145+$J145),IF(BN$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BO$6,BO$6<$G145+$J145),IF(BO$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BP$6,BP$6<$G145+$J145),IF(BP$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BQ$6,BQ$6<$G145+$J145),IF(BQ$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BR$6,BR$6<$G145+$J145),IF(BR$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BS$6,BS$6<$G145+$J145),IF(BS$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BT$6,BT$6<$G145+$J145),IF(BT$6<=($G145-1+$M145),$N145*$K145*$P145,$I145*$K145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BU$6,BU$6<$G145+$J145),IF(BU$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BV$6,BV$6<$G145+$J145),IF(BV$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BW$6,BW$6<$G145+$J145),IF(BW$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BX$6,BX$6<$G145+$J145),IF(BX$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BY$6,BY$6<$G145+$J145),IF(BY$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=BZ$6,BZ$6<$G145+$J145),IF(BZ$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CA$6,CA$6<$G145+$J145),IF(CA$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CB$6,CB$6<$G145+$J145),IF(CB$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CC$6,CC$6<$G145+$J145),IF(CC$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CD$6,CD$6<$G145+$J145),IF(CD$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CE$6,CE$6<$G145+$J145),IF(CE$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CF$6,CF$6<$G145+$J145),IF(CF$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CG$6,CG$6<$G145+$J145),IF(CG$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CH$6,CH$6<$G145+$J145),IF(CH$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CI$6,CI$6<$G145+$J145),IF(CI$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CJ$6,CJ$6<$G145+$J145),IF(CJ$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CK$6,CK$6<$G145+$J145),IF(CK$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CL$6,CL$6<$G145+$J145),IF(CL$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CM$6,CM$6<$G145+$J145),IF(CM$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CN$6,CN$6<$G145+$J145),IF(CN$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CO$6,CO$6<$G145+$J145),IF(CO$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CP$6,CP$6<$G145+$J145),IF(CP$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CQ$6,CQ$6<$G145+$J145),IF(CQ$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CR$6,CR$6<$G145+$J145),IF(CR$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CS$6,CS$6<$G145+$J145),IF(CS$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CT$6,CT$6<$G145+$J145),IF(CT$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CU$6,CU$6<$G145+$J145),IF(CU$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CV$6,CV$6<$G145+$J145),IF(CV$6<=($G145-1+$M145),$O145*$P145,$H145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CW$6,CW$6<$G145+$J145),IF(CW$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CX$6,CX$6<$G145+$J145),IF(CX$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CY$6,CY$6<$G145+$J145),IF(CY$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=CZ$6,CZ$6<$G145+$J145),IF(CZ$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DA$6,DA$6<$G145+$J145),IF(DA$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DB$6,DB$6<$G145+$J145),IF(DB$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DC$6,DC$6<$G145+$J145),IF(DC$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DD$6,DD$6<$G145+$J145),IF(DD$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DE$6,DE$6<$G145+$J145),IF(DE$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DF$6,DF$6<$G145+$J145),IF(DF$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DG$6,DG$6<$G145+$J145),IF(DG$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DH$6,DH$6<$G145+$J145),IF(DH$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DI$6,DI$6<$G145+$J145),IF(DI$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DJ$6,DJ$6<$G145+$J145),IF(DJ$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DK$6,DK$6<$G145+$J145),IF(DK$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DL$6,DL$6<$G145+$J145),IF(DL$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DM$6,DM$6<$G145+$J145),IF(DM$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DN$6,DN$6<$G145+$J145),IF(DN$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DO$6,DO$6<$G145+$J145),IF(DO$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DP$6,DP$6<$G145+$J145),IF(DP$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DQ$6,DQ$6<$G145+$J145),IF(DQ$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DR$6,DR$6<$G145+$J145),IF(DR$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DS$6,DS$6<$G145+$J145),IF(DS$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DT$6,DT$6<$G145+$J145),IF(DT$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DU$6,DU$6<$G145+$J145),IF(DU$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DV$6,DV$6<$G145+$J145),IF(DV$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DW$6,DW$6<$G145+$J145),IF(DW$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G145<=DX$6,DX$6<$G145+$J145),IF(DX$6<=($G145-1+$M145),$N145*$P145,$I145*$P145),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E145=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFEngineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A152,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A152,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A152,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A152,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A152,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A152,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G152<=Q$6,Q$6<$G152+$J152),IF(Q$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=R$6,R$6<$G152+$J152),IF(R$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=S$6,S$6<$G152+$J152),IF(S$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=T$6,T$6<$G152+$J152),IF(T$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=U$6,U$6<$G152+$J152),IF(U$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=V$6,V$6<$G152+$J152),IF(V$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=W$6,W$6<$G152+$J152),IF(W$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=X$6,X$6<$G152+$J152),IF(X$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=Y$6,Y$6<$G152+$J152),IF(Y$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=Z$6,Z$6<$G152+$J152),IF(Z$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AA$6,AA$6<$G152+$J152),IF(AA$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AB$6,AB$6<$G152+$J152),IF(AB$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AC$6,AC$6<$G152+$J152),IF(AC$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AD$6,AD$6<$G152+$J152),IF(AD$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AE$6,AE$6<$G152+$J152),IF(AE$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AF$6,AF$6<$G152+$J152),IF(AF$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AG$6,AG$6<$G152+$J152),IF(AG$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AH$6,AH$6<$G152+$J152),IF(AH$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AI$6,AI$6<$G152+$J152),IF(AI$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AJ$6,AJ$6<$G152+$J152),IF(AJ$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AK$6,AK$6<$G152+$J152),IF(AK$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AL$6,AL$6<$G152+$J152),IF(AL$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AM$6,AM$6<$G152+$J152),IF(AM$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AN$6,AN$6<$G152+$J152),IF(AN$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AO$6,AO$6<$G152+$J152),IF(AO$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AP$6,AP$6<$G152+$J152),IF(AP$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AQ$6,AQ$6<$G152+$J152),IF(AQ$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AR$6,AR$6<$G152+$J152),IF(AR$6<=($G152-1+$M152),$O152*$L152*$P152,$H152*$L152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AS$6,AS$6<$G152+$J152),IF(AS$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AT$6,AT$6<$G152+$J152),IF(AT$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AU$6,AU$6<$G152+$J152),IF(AU$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AV$6,AV$6<$G152+$J152),IF(AV$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AW$6,AW$6<$G152+$J152),IF(AW$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AX$6,AX$6<$G152+$J152),IF(AX$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AY$6,AY$6<$G152+$J152),IF(AY$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=AZ$6,AZ$6<$G152+$J152),IF(AZ$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BA$6,BA$6<$G152+$J152),IF(BA$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BB$6,BB$6<$G152+$J152),IF(BB$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BC$6,BC$6<$G152+$J152),IF(BC$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BD$6,BD$6<$G152+$J152),IF(BD$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BE$6,BE$6<$G152+$J152),IF(BE$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BF$6,BF$6<$G152+$J152),IF(BF$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BG$6,BG$6<$G152+$J152),IF(BG$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BH$6,BH$6<$G152+$J152),IF(BH$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BI$6,BI$6<$G152+$J152),IF(BI$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BJ$6,BJ$6<$G152+$J152),IF(BJ$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BK$6,BK$6<$G152+$J152),IF(BK$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BL$6,BL$6<$G152+$J152),IF(BL$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BM$6,BM$6<$G152+$J152),IF(BM$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BN$6,BN$6<$G152+$J152),IF(BN$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BO$6,BO$6<$G152+$J152),IF(BO$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BP$6,BP$6<$G152+$J152),IF(BP$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BQ$6,BQ$6<$G152+$J152),IF(BQ$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BR$6,BR$6<$G152+$J152),IF(BR$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BS$6,BS$6<$G152+$J152),IF(BS$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BT$6,BT$6<$G152+$J152),IF(BT$6<=($G152-1+$M152),$N152*$K152*$P152,$I152*$K152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BU$6,BU$6<$G152+$J152),IF(BU$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BV$6,BV$6<$G152+$J152),IF(BV$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BW$6,BW$6<$G152+$J152),IF(BW$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BX$6,BX$6<$G152+$J152),IF(BX$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BY$6,BY$6<$G152+$J152),IF(BY$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=BZ$6,BZ$6<$G152+$J152),IF(BZ$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CA$6,CA$6<$G152+$J152),IF(CA$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CB$6,CB$6<$G152+$J152),IF(CB$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CC$6,CC$6<$G152+$J152),IF(CC$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CD$6,CD$6<$G152+$J152),IF(CD$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CE$6,CE$6<$G152+$J152),IF(CE$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CF$6,CF$6<$G152+$J152),IF(CF$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CG$6,CG$6<$G152+$J152),IF(CG$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CH$6,CH$6<$G152+$J152),IF(CH$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CI$6,CI$6<$G152+$J152),IF(CI$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CJ$6,CJ$6<$G152+$J152),IF(CJ$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CK$6,CK$6<$G152+$J152),IF(CK$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CL$6,CL$6<$G152+$J152),IF(CL$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CM$6,CM$6<$G152+$J152),IF(CM$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CN$6,CN$6<$G152+$J152),IF(CN$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CO$6,CO$6<$G152+$J152),IF(CO$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CP$6,CP$6<$G152+$J152),IF(CP$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CQ$6,CQ$6<$G152+$J152),IF(CQ$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CR$6,CR$6<$G152+$J152),IF(CR$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CS$6,CS$6<$G152+$J152),IF(CS$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CT$6,CT$6<$G152+$J152),IF(CT$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CU$6,CU$6<$G152+$J152),IF(CU$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CV$6,CV$6<$G152+$J152),IF(CV$6<=($G152-1+$M152),$O152*$P152,$H152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CW$6,CW$6<$G152+$J152),IF(CW$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CX$6,CX$6<$G152+$J152),IF(CX$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CY$6,CY$6<$G152+$J152),IF(CY$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=CZ$6,CZ$6<$G152+$J152),IF(CZ$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DA$6,DA$6<$G152+$J152),IF(DA$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DB$6,DB$6<$G152+$J152),IF(DB$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DC$6,DC$6<$G152+$J152),IF(DC$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DD$6,DD$6<$G152+$J152),IF(DD$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DE$6,DE$6<$G152+$J152),IF(DE$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DF$6,DF$6<$G152+$J152),IF(DF$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DG$6,DG$6<$G152+$J152),IF(DG$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DH$6,DH$6<$G152+$J152),IF(DH$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DI$6,DI$6<$G152+$J152),IF(DI$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DJ$6,DJ$6<$G152+$J152),IF(DJ$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DK$6,DK$6<$G152+$J152),IF(DK$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DL$6,DL$6<$G152+$J152),IF(DL$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DM$6,DM$6<$G152+$J152),IF(DM$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DN$6,DN$6<$G152+$J152),IF(DN$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DO$6,DO$6<$G152+$J152),IF(DO$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DP$6,DP$6<$G152+$J152),IF(DP$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DQ$6,DQ$6<$G152+$J152),IF(DQ$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DR$6,DR$6<$G152+$J152),IF(DR$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DS$6,DS$6<$G152+$J152),IF(DS$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DT$6,DT$6<$G152+$J152),IF(DT$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DU$6,DU$6<$G152+$J152),IF(DU$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DV$6,DV$6<$G152+$J152),IF(DV$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DW$6,DW$6<$G152+$J152),IF(DW$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G152<=DX$6,DX$6<$G152+$J152),IF(DX$6<=($G152-1+$M152),$N152*$P152,$I152*$P152),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E152=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A156,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A156,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A156,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL10 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A156,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A156,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A156,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G156<=Q$6,Q$6<$G156+$J156),IF(Q$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=R$6,R$6<$G156+$J156),IF(R$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=S$6,S$6<$G156+$J156),IF(S$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=T$6,T$6<$G156+$J156),IF(T$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=U$6,U$6<$G156+$J156),IF(U$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=V$6,V$6<$G156+$J156),IF(V$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=W$6,W$6<$G156+$J156),IF(W$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=X$6,X$6<$G156+$J156),IF(X$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=Y$6,Y$6<$G156+$J156),IF(Y$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=Z$6,Z$6<$G156+$J156),IF(Z$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AA$6,AA$6<$G156+$J156),IF(AA$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AB$6,AB$6<$G156+$J156),IF(AB$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AC$6,AC$6<$G156+$J156),IF(AC$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AD$6,AD$6<$G156+$J156),IF(AD$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AE$6,AE$6<$G156+$J156),IF(AE$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AF$6,AF$6<$G156+$J156),IF(AF$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AG$6,AG$6<$G156+$J156),IF(AG$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AH$6,AH$6<$G156+$J156),IF(AH$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AI$6,AI$6<$G156+$J156),IF(AI$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AJ$6,AJ$6<$G156+$J156),IF(AJ$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AK$6,AK$6<$G156+$J156),IF(AK$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AL$6,AL$6<$G156+$J156),IF(AL$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AM$6,AM$6<$G156+$J156),IF(AM$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AN$6,AN$6<$G156+$J156),IF(AN$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AO$6,AO$6<$G156+$J156),IF(AO$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AP$6,AP$6<$G156+$J156),IF(AP$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AQ$6,AQ$6<$G156+$J156),IF(AQ$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AR$6,AR$6<$G156+$J156),IF(AR$6<=($G156-1+$M156),$O156*$L156*$P156,$H156*$L156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AS$6,AS$6<$G156+$J156),IF(AS$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AT$6,AT$6<$G156+$J156),IF(AT$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AU$6,AU$6<$G156+$J156),IF(AU$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AV$6,AV$6<$G156+$J156),IF(AV$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AW$6,AW$6<$G156+$J156),IF(AW$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AX$6,AX$6<$G156+$J156),IF(AX$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AY$6,AY$6<$G156+$J156),IF(AY$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=AZ$6,AZ$6<$G156+$J156),IF(AZ$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BA$6,BA$6<$G156+$J156),IF(BA$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BB$6,BB$6<$G156+$J156),IF(BB$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BC$6,BC$6<$G156+$J156),IF(BC$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BD$6,BD$6<$G156+$J156),IF(BD$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BE$6,BE$6<$G156+$J156),IF(BE$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BF$6,BF$6<$G156+$J156),IF(BF$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BG$6,BG$6<$G156+$J156),IF(BG$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BH$6,BH$6<$G156+$J156),IF(BH$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BI$6,BI$6<$G156+$J156),IF(BI$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BJ$6,BJ$6<$G156+$J156),IF(BJ$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BK$6,BK$6<$G156+$J156),IF(BK$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BL$6,BL$6<$G156+$J156),IF(BL$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BM$6,BM$6<$G156+$J156),IF(BM$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BN$6,BN$6<$G156+$J156),IF(BN$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BO$6,BO$6<$G156+$J156),IF(BO$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BP$6,BP$6<$G156+$J156),IF(BP$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BQ$6,BQ$6<$G156+$J156),IF(BQ$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BR$6,BR$6<$G156+$J156),IF(BR$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BS$6,BS$6<$G156+$J156),IF(BS$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BT$6,BT$6<$G156+$J156),IF(BT$6<=($G156-1+$M156),$N156*$K156*$P156,$I156*$K156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BU$6,BU$6<$G156+$J156),IF(BU$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BV$6,BV$6<$G156+$J156),IF(BV$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BW$6,BW$6<$G156+$J156),IF(BW$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BX$6,BX$6<$G156+$J156),IF(BX$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BY$6,BY$6<$G156+$J156),IF(BY$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=BZ$6,BZ$6<$G156+$J156),IF(BZ$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CA$6,CA$6<$G156+$J156),IF(CA$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CB$6,CB$6<$G156+$J156),IF(CB$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CC$6,CC$6<$G156+$J156),IF(CC$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CD$6,CD$6<$G156+$J156),IF(CD$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CE$6,CE$6<$G156+$J156),IF(CE$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CF$6,CF$6<$G156+$J156),IF(CF$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CG$6,CG$6<$G156+$J156),IF(CG$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CH$6,CH$6<$G156+$J156),IF(CH$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CI$6,CI$6<$G156+$J156),IF(CI$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CJ$6,CJ$6<$G156+$J156),IF(CJ$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CK$6,CK$6<$G156+$J156),IF(CK$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CL$6,CL$6<$G156+$J156),IF(CL$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CM$6,CM$6<$G156+$J156),IF(CM$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CN$6,CN$6<$G156+$J156),IF(CN$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CO$6,CO$6<$G156+$J156),IF(CO$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CP$6,CP$6<$G156+$J156),IF(CP$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CQ$6,CQ$6<$G156+$J156),IF(CQ$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CR$6,CR$6<$G156+$J156),IF(CR$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CS$6,CS$6<$G156+$J156),IF(CS$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CT$6,CT$6<$G156+$J156),IF(CT$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CU$6,CU$6<$G156+$J156),IF(CU$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CV$6,CV$6<$G156+$J156),IF(CV$6<=($G156-1+$M156),$O156*$P156,$H156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CW$6,CW$6<$G156+$J156),IF(CW$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CX$6,CX$6<$G156+$J156),IF(CX$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CY$6,CY$6<$G156+$J156),IF(CY$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=CZ$6,CZ$6<$G156+$J156),IF(CZ$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DA$6,DA$6<$G156+$J156),IF(DA$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DB$6,DB$6<$G156+$J156),IF(DB$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DC$6,DC$6<$G156+$J156),IF(DC$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DD$6,DD$6<$G156+$J156),IF(DD$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DE$6,DE$6<$G156+$J156),IF(DE$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DF$6,DF$6<$G156+$J156),IF(DF$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DG$6,DG$6<$G156+$J156),IF(DG$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DH$6,DH$6<$G156+$J156),IF(DH$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DI$6,DI$6<$G156+$J156),IF(DI$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DJ$6,DJ$6<$G156+$J156),IF(DJ$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DK$6,DK$6<$G156+$J156),IF(DK$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DL$6,DL$6<$G156+$J156),IF(DL$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DM$6,DM$6<$G156+$J156),IF(DM$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DN$6,DN$6<$G156+$J156),IF(DN$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DO$6,DO$6<$G156+$J156),IF(DO$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DP$6,DP$6<$G156+$J156),IF(DP$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DQ$6,DQ$6<$G156+$J156),IF(DQ$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DR$6,DR$6<$G156+$J156),IF(DR$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DS$6,DS$6<$G156+$J156),IF(DS$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DT$6,DT$6<$G156+$J156),IF(DT$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DU$6,DU$6<$G156+$J156),IF(DU$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DV$6,DV$6<$G156+$J156),IF(DV$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DW$6,DW$6<$G156+$J156),IF(DW$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G156<=DX$6,DX$6<$G156+$J156),IF(DX$6<=($G156-1+$M156),$N156*$P156,$I156*$P156),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E156=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A163,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A163,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A163,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Lighting EUL5 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A163,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A163,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A163,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G163<=Q$6,Q$6<$G163+$J163),IF(Q$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=R$6,R$6<$G163+$J163),IF(R$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=S$6,S$6<$G163+$J163),IF(S$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=T$6,T$6<$G163+$J163),IF(T$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=U$6,U$6<$G163+$J163),IF(U$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=V$6,V$6<$G163+$J163),IF(V$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=W$6,W$6<$G163+$J163),IF(W$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=X$6,X$6<$G163+$J163),IF(X$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=Y$6,Y$6<$G163+$J163),IF(Y$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=Z$6,Z$6<$G163+$J163),IF(Z$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AA$6,AA$6<$G163+$J163),IF(AA$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AB$6,AB$6<$G163+$J163),IF(AB$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AC$6,AC$6<$G163+$J163),IF(AC$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AD$6,AD$6<$G163+$J163),IF(AD$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AE$6,AE$6<$G163+$J163),IF(AE$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AF$6,AF$6<$G163+$J163),IF(AF$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AG$6,AG$6<$G163+$J163),IF(AG$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AH$6,AH$6<$G163+$J163),IF(AH$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AI$6,AI$6<$G163+$J163),IF(AI$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AJ$6,AJ$6<$G163+$J163),IF(AJ$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AK$6,AK$6<$G163+$J163),IF(AK$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AL$6,AL$6<$G163+$J163),IF(AL$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AM$6,AM$6<$G163+$J163),IF(AM$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AN$6,AN$6<$G163+$J163),IF(AN$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AO$6,AO$6<$G163+$J163),IF(AO$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AP$6,AP$6<$G163+$J163),IF(AP$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AQ$6,AQ$6<$G163+$J163),IF(AQ$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AR$6,AR$6<$G163+$J163),IF(AR$6<=($G163-1+$M163),$O163*$L163*$P163,$H163*$L163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AS$6,AS$6<$G163+$J163),IF(AS$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AT$6,AT$6<$G163+$J163),IF(AT$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AU$6,AU$6<$G163+$J163),IF(AU$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AV$6,AV$6<$G163+$J163),IF(AV$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AW$6,AW$6<$G163+$J163),IF(AW$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AX$6,AX$6<$G163+$J163),IF(AX$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AY$6,AY$6<$G163+$J163),IF(AY$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=AZ$6,AZ$6<$G163+$J163),IF(AZ$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BA$6,BA$6<$G163+$J163),IF(BA$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BB$6,BB$6<$G163+$J163),IF(BB$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BC$6,BC$6<$G163+$J163),IF(BC$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BD$6,BD$6<$G163+$J163),IF(BD$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BE$6,BE$6<$G163+$J163),IF(BE$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BF$6,BF$6<$G163+$J163),IF(BF$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BG$6,BG$6<$G163+$J163),IF(BG$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BH$6,BH$6<$G163+$J163),IF(BH$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BI$6,BI$6<$G163+$J163),IF(BI$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BJ$6,BJ$6<$G163+$J163),IF(BJ$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BK$6,BK$6<$G163+$J163),IF(BK$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BL$6,BL$6<$G163+$J163),IF(BL$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BM$6,BM$6<$G163+$J163),IF(BM$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BN$6,BN$6<$G163+$J163),IF(BN$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BO$6,BO$6<$G163+$J163),IF(BO$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BP$6,BP$6<$G163+$J163),IF(BP$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BQ$6,BQ$6<$G163+$J163),IF(BQ$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BR$6,BR$6<$G163+$J163),IF(BR$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BS$6,BS$6<$G163+$J163),IF(BS$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BT$6,BT$6<$G163+$J163),IF(BT$6<=($G163-1+$M163),$N163*$K163*$P163,$I163*$K163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BU$6,BU$6<$G163+$J163),IF(BU$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BV$6,BV$6<$G163+$J163),IF(BV$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BW$6,BW$6<$G163+$J163),IF(BW$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BX$6,BX$6<$G163+$J163),IF(BX$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BY$6,BY$6<$G163+$J163),IF(BY$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=BZ$6,BZ$6<$G163+$J163),IF(BZ$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CA$6,CA$6<$G163+$J163),IF(CA$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CB$6,CB$6<$G163+$J163),IF(CB$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CC$6,CC$6<$G163+$J163),IF(CC$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CD$6,CD$6<$G163+$J163),IF(CD$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CE$6,CE$6<$G163+$J163),IF(CE$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CF$6,CF$6<$G163+$J163),IF(CF$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CG$6,CG$6<$G163+$J163),IF(CG$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CH$6,CH$6<$G163+$J163),IF(CH$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CI$6,CI$6<$G163+$J163),IF(CI$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CJ$6,CJ$6<$G163+$J163),IF(CJ$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CK$6,CK$6<$G163+$J163),IF(CK$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CL$6,CL$6<$G163+$J163),IF(CL$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CM$6,CM$6<$G163+$J163),IF(CM$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CN$6,CN$6<$G163+$J163),IF(CN$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CO$6,CO$6<$G163+$J163),IF(CO$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CP$6,CP$6<$G163+$J163),IF(CP$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CQ$6,CQ$6<$G163+$J163),IF(CQ$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CR$6,CR$6<$G163+$J163),IF(CR$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CS$6,CS$6<$G163+$J163),IF(CS$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CT$6,CT$6<$G163+$J163),IF(CT$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CU$6,CU$6<$G163+$J163),IF(CU$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CV$6,CV$6<$G163+$J163),IF(CV$6<=($G163-1+$M163),$O163*$P163,$H163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CW$6,CW$6<$G163+$J163),IF(CW$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CX$6,CX$6<$G163+$J163),IF(CX$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CY$6,CY$6<$G163+$J163),IF(CY$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=CZ$6,CZ$6<$G163+$J163),IF(CZ$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DA$6,DA$6<$G163+$J163),IF(DA$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DB$6,DB$6<$G163+$J163),IF(DB$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DC$6,DC$6<$G163+$J163),IF(DC$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DD$6,DD$6<$G163+$J163),IF(DD$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DE$6,DE$6<$G163+$J163),IF(DE$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DF$6,DF$6<$G163+$J163),IF(DF$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DG$6,DG$6<$G163+$J163),IF(DG$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DH$6,DH$6<$G163+$J163),IF(DH$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DI$6,DI$6<$G163+$J163),IF(DI$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DJ$6,DJ$6<$G163+$J163),IF(DJ$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DK$6,DK$6<$G163+$J163),IF(DK$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DL$6,DL$6<$G163+$J163),IF(DL$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DM$6,DM$6<$G163+$J163),IF(DM$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DN$6,DN$6<$G163+$J163),IF(DN$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DO$6,DO$6<$G163+$J163),IF(DO$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DP$6,DP$6<$G163+$J163),IF(DP$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DQ$6,DQ$6<$G163+$J163),IF(DQ$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DR$6,DR$6<$G163+$J163),IF(DR$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DS$6,DS$6<$G163+$J163),IF(DS$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DT$6,DT$6<$G163+$J163),IF(DT$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DU$6,DU$6<$G163+$J163),IF(DU$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DV$6,DV$6<$G163+$J163),IF(DV$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DW$6,DW$6<$G163+$J163),IF(DW$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G163<=DX$6,DX$6<$G163+$J163),IF(DX$6<=($G163-1+$M163),$N163*$P163,$I163*$P163),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E163=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFLED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A172,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A172,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A172,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"LED - specialty Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A172,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A172,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.3252063658303428E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":21.109642911281515},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A172,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G172<=Q$6,Q$6<$G172+$J172),IF(Q$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=R$6,R$6<$G172+$J172),IF(R$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=S$6,S$6<$G172+$J172),IF(S$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=T$6,T$6<$G172+$J172),IF(T$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=U$6,U$6<$G172+$J172),IF(U$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=V$6,V$6<$G172+$J172),IF(V$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=W$6,W$6<$G172+$J172),IF(W$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=X$6,X$6<$G172+$J172),IF(X$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=Y$6,Y$6<$G172+$J172),IF(Y$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=Z$6,Z$6<$G172+$J172),IF(Z$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AA$6,AA$6<$G172+$J172),IF(AA$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AB$6,AB$6<$G172+$J172),IF(AB$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AC$6,AC$6<$G172+$J172),IF(AC$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AD$6,AD$6<$G172+$J172),IF(AD$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AE$6,AE$6<$G172+$J172),IF(AE$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AF$6,AF$6<$G172+$J172),IF(AF$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AG$6,AG$6<$G172+$J172),IF(AG$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AH$6,AH$6<$G172+$J172),IF(AH$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AI$6,AI$6<$G172+$J172),IF(AI$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AJ$6,AJ$6<$G172+$J172),IF(AJ$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AK$6,AK$6<$G172+$J172),IF(AK$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AL$6,AL$6<$G172+$J172),IF(AL$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AM$6,AM$6<$G172+$J172),IF(AM$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AN$6,AN$6<$G172+$J172),IF(AN$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AO$6,AO$6<$G172+$J172),IF(AO$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AP$6,AP$6<$G172+$J172),IF(AP$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AQ$6,AQ$6<$G172+$J172),IF(AQ$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AR$6,AR$6<$G172+$J172),IF(AR$6<=($G172-1+$M172),$O172*$L172*$P172,$H172*$L172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AS$6,AS$6<$G172+$J172),IF(AS$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AT$6,AT$6<$G172+$J172),IF(AT$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AU$6,AU$6<$G172+$J172),IF(AU$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AV$6,AV$6<$G172+$J172),IF(AV$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AW$6,AW$6<$G172+$J172),IF(AW$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AX$6,AX$6<$G172+$J172),IF(AX$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AY$6,AY$6<$G172+$J172),IF(AY$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=AZ$6,AZ$6<$G172+$J172),IF(AZ$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BA$6,BA$6<$G172+$J172),IF(BA$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BB$6,BB$6<$G172+$J172),IF(BB$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BC$6,BC$6<$G172+$J172),IF(BC$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BD$6,BD$6<$G172+$J172),IF(BD$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BE$6,BE$6<$G172+$J172),IF(BE$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BF$6,BF$6<$G172+$J172),IF(BF$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BG$6,BG$6<$G172+$J172),IF(BG$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BH$6,BH$6<$G172+$J172),IF(BH$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BI$6,BI$6<$G172+$J172),IF(BI$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BJ$6,BJ$6<$G172+$J172),IF(BJ$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BK$6,BK$6<$G172+$J172),IF(BK$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BL$6,BL$6<$G172+$J172),IF(BL$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BM$6,BM$6<$G172+$J172),IF(BM$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BN$6,BN$6<$G172+$J172),IF(BN$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BO$6,BO$6<$G172+$J172),IF(BO$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BP$6,BP$6<$G172+$J172),IF(BP$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BQ$6,BQ$6<$G172+$J172),IF(BQ$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BR$6,BR$6<$G172+$J172),IF(BR$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BS$6,BS$6<$G172+$J172),IF(BS$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BT$6,BT$6<$G172+$J172),IF(BT$6<=($G172-1+$M172),$N172*$K172*$P172,$I172*$K172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BU$6,BU$6<$G172+$J172),IF(BU$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BV$6,BV$6<$G172+$J172),IF(BV$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BW$6,BW$6<$G172+$J172),IF(BW$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BX$6,BX$6<$G172+$J172),IF(BX$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BY$6,BY$6<$G172+$J172),IF(BY$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=BZ$6,BZ$6<$G172+$J172),IF(BZ$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CA$6,CA$6<$G172+$J172),IF(CA$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CB$6,CB$6<$G172+$J172),IF(CB$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CC$6,CC$6<$G172+$J172),IF(CC$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CD$6,CD$6<$G172+$J172),IF(CD$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CE$6,CE$6<$G172+$J172),IF(CE$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CF$6,CF$6<$G172+$J172),IF(CF$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CG$6,CG$6<$G172+$J172),IF(CG$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CH$6,CH$6<$G172+$J172),IF(CH$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CI$6,CI$6<$G172+$J172),IF(CI$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CJ$6,CJ$6<$G172+$J172),IF(CJ$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CK$6,CK$6<$G172+$J172),IF(CK$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CL$6,CL$6<$G172+$J172),IF(CL$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CM$6,CM$6<$G172+$J172),IF(CM$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CN$6,CN$6<$G172+$J172),IF(CN$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CO$6,CO$6<$G172+$J172),IF(CO$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CP$6,CP$6<$G172+$J172),IF(CP$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CQ$6,CQ$6<$G172+$J172),IF(CQ$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CR$6,CR$6<$G172+$J172),IF(CR$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CS$6,CS$6<$G172+$J172),IF(CS$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CT$6,CT$6<$G172+$J172),IF(CT$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CU$6,CU$6<$G172+$J172),IF(CU$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CV$6,CV$6<$G172+$J172),IF(CV$6<=($G172-1+$M172),$O172*$P172,$H172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CW$6,CW$6<$G172+$J172),IF(CW$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CX$6,CX$6<$G172+$J172),IF(CX$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CY$6,CY$6<$G172+$J172),IF(CY$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=CZ$6,CZ$6<$G172+$J172),IF(CZ$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DA$6,DA$6<$G172+$J172),IF(DA$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DB$6,DB$6<$G172+$J172),IF(DB$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DC$6,DC$6<$G172+$J172),IF(DC$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DD$6,DD$6<$G172+$J172),IF(DD$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DE$6,DE$6<$G172+$J172),IF(DE$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DF$6,DF$6<$G172+$J172),IF(DF$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DG$6,DG$6<$G172+$J172),IF(DG$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DH$6,DH$6<$G172+$J172),IF(DH$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DI$6,DI$6<$G172+$J172),IF(DI$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DJ$6,DJ$6<$G172+$J172),IF(DJ$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DK$6,DK$6<$G172+$J172),IF(DK$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DL$6,DL$6<$G172+$J172),IF(DL$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DM$6,DM$6<$G172+$J172),IF(DM$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DN$6,DN$6<$G172+$J172),IF(DN$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DO$6,DO$6<$G172+$J172),IF(DO$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DP$6,DP$6<$G172+$J172),IF(DP$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DQ$6,DQ$6<$G172+$J172),IF(DQ$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DR$6,DR$6<$G172+$J172),IF(DR$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DS$6,DS$6<$G172+$J172),IF(DS$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DT$6,DT$6<$G172+$J172),IF(DT$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DU$6,DU$6<$G172+$J172),IF(DU$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DV$6,DV$6<$G172+$J172),IF(DV$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DW$6,DW$6<$G172+$J172),IF(DW$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G172<=DX$6,DX$6<$G172+$J172),IF(DX$6<=($G172-1+$M172),$N172*$P172,$I172*$P172),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E172=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A175,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A175,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A175,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Power bars Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A175,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A175,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4.471319718614408E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10.020587306059538},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A175,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G175<=Q$6,Q$6<$G175+$J175),IF(Q$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=R$6,R$6<$G175+$J175),IF(R$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=S$6,S$6<$G175+$J175),IF(S$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=T$6,T$6<$G175+$J175),IF(T$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=U$6,U$6<$G175+$J175),IF(U$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=V$6,V$6<$G175+$J175),IF(V$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=W$6,W$6<$G175+$J175),IF(W$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=X$6,X$6<$G175+$J175),IF(X$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=Y$6,Y$6<$G175+$J175),IF(Y$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=Z$6,Z$6<$G175+$J175),IF(Z$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AA$6,AA$6<$G175+$J175),IF(AA$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AB$6,AB$6<$G175+$J175),IF(AB$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AC$6,AC$6<$G175+$J175),IF(AC$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AD$6,AD$6<$G175+$J175),IF(AD$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AE$6,AE$6<$G175+$J175),IF(AE$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AF$6,AF$6<$G175+$J175),IF(AF$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AG$6,AG$6<$G175+$J175),IF(AG$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AH$6,AH$6<$G175+$J175),IF(AH$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AI$6,AI$6<$G175+$J175),IF(AI$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AJ$6,AJ$6<$G175+$J175),IF(AJ$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AK$6,AK$6<$G175+$J175),IF(AK$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AL$6,AL$6<$G175+$J175),IF(AL$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AM$6,AM$6<$G175+$J175),IF(AM$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AN$6,AN$6<$G175+$J175),IF(AN$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AO$6,AO$6<$G175+$J175),IF(AO$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AP$6,AP$6<$G175+$J175),IF(AP$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AQ$6,AQ$6<$G175+$J175),IF(AQ$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AR$6,AR$6<$G175+$J175),IF(AR$6<=($G175-1+$M175),$O175*$L175*$P175,$H175*$L175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AS$6,AS$6<$G175+$J175),IF(AS$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AT$6,AT$6<$G175+$J175),IF(AT$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AU$6,AU$6<$G175+$J175),IF(AU$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AV$6,AV$6<$G175+$J175),IF(AV$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AW$6,AW$6<$G175+$J175),IF(AW$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AX$6,AX$6<$G175+$J175),IF(AX$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AY$6,AY$6<$G175+$J175),IF(AY$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=AZ$6,AZ$6<$G175+$J175),IF(AZ$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BA$6,BA$6<$G175+$J175),IF(BA$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BB$6,BB$6<$G175+$J175),IF(BB$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BC$6,BC$6<$G175+$J175),IF(BC$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BD$6,BD$6<$G175+$J175),IF(BD$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BE$6,BE$6<$G175+$J175),IF(BE$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BF$6,BF$6<$G175+$J175),IF(BF$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BG$6,BG$6<$G175+$J175),IF(BG$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BH$6,BH$6<$G175+$J175),IF(BH$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BI$6,BI$6<$G175+$J175),IF(BI$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BJ$6,BJ$6<$G175+$J175),IF(BJ$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BK$6,BK$6<$G175+$J175),IF(BK$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BL$6,BL$6<$G175+$J175),IF(BL$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BM$6,BM$6<$G175+$J175),IF(BM$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BN$6,BN$6<$G175+$J175),IF(BN$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BO$6,BO$6<$G175+$J175),IF(BO$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BP$6,BP$6<$G175+$J175),IF(BP$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BQ$6,BQ$6<$G175+$J175),IF(BQ$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BR$6,BR$6<$G175+$J175),IF(BR$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BS$6,BS$6<$G175+$J175),IF(BS$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BT$6,BT$6<$G175+$J175),IF(BT$6<=($G175-1+$M175),$N175*$K175*$P175,$I175*$K175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BU$6,BU$6<$G175+$J175),IF(BU$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BV$6,BV$6<$G175+$J175),IF(BV$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BW$6,BW$6<$G175+$J175),IF(BW$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BX$6,BX$6<$G175+$J175),IF(BX$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BY$6,BY$6<$G175+$J175),IF(BY$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=BZ$6,BZ$6<$G175+$J175),IF(BZ$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CA$6,CA$6<$G175+$J175),IF(CA$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CB$6,CB$6<$G175+$J175),IF(CB$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CC$6,CC$6<$G175+$J175),IF(CC$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CD$6,CD$6<$G175+$J175),IF(CD$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CE$6,CE$6<$G175+$J175),IF(CE$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CF$6,CF$6<$G175+$J175),IF(CF$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CG$6,CG$6<$G175+$J175),IF(CG$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CH$6,CH$6<$G175+$J175),IF(CH$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CI$6,CI$6<$G175+$J175),IF(CI$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CJ$6,CJ$6<$G175+$J175),IF(CJ$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CK$6,CK$6<$G175+$J175),IF(CK$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CL$6,CL$6<$G175+$J175),IF(CL$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CM$6,CM$6<$G175+$J175),IF(CM$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CN$6,CN$6<$G175+$J175),IF(CN$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CO$6,CO$6<$G175+$J175),IF(CO$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CP$6,CP$6<$G175+$J175),IF(CP$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CQ$6,CQ$6<$G175+$J175),IF(CQ$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CR$6,CR$6<$G175+$J175),IF(CR$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CS$6,CS$6<$G175+$J175),IF(CS$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CT$6,CT$6<$G175+$J175),IF(CT$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CU$6,CU$6<$G175+$J175),IF(CU$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CV$6,CV$6<$G175+$J175),IF(CV$6<=($G175-1+$M175),$O175*$P175,$H175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CW$6,CW$6<$G175+$J175),IF(CW$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CX$6,CX$6<$G175+$J175),IF(CX$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CY$6,CY$6<$G175+$J175),IF(CY$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=CZ$6,CZ$6<$G175+$J175),IF(CZ$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DA$6,DA$6<$G175+$J175),IF(DA$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DB$6,DB$6<$G175+$J175),IF(DB$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DC$6,DC$6<$G175+$J175),IF(DC$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DD$6,DD$6<$G175+$J175),IF(DD$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DE$6,DE$6<$G175+$J175),IF(DE$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DF$6,DF$6<$G175+$J175),IF(DF$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DG$6,DG$6<$G175+$J175),IF(DG$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DH$6,DH$6<$G175+$J175),IF(DH$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DI$6,DI$6<$G175+$J175),IF(DI$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DJ$6,DJ$6<$G175+$J175),IF(DJ$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DK$6,DK$6<$G175+$J175),IF(DK$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DL$6,DL$6<$G175+$J175),IF(DL$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DM$6,DM$6<$G175+$J175),IF(DM$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DN$6,DN$6<$G175+$J175),IF(DN$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DO$6,DO$6<$G175+$J175),IF(DO$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DP$6,DP$6<$G175+$J175),IF(DP$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DQ$6,DQ$6<$G175+$J175),IF(DQ$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DR$6,DR$6<$G175+$J175),IF(DR$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DS$6,DS$6<$G175+$J175),IF(DS$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DT$6,DT$6<$G175+$J175),IF(DT$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DU$6,DU$6<$G175+$J175),IF(DU$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DV$6,DV$6<$G175+$J175),IF(DV$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DW$6,DW$6<$G175+$J175),IF(DW$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G175<=DX$6,DX$6<$G175+$J175),IF(DX$6<=($G175-1+$M175),$N175*$P175,$I175*$P175),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E175=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFCFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A182,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A182,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A182,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL CFL EUL - 3 HO Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A182,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A182,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A182,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G182<=Q$6,Q$6<$G182+$J182),IF(Q$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=R$6,R$6<$G182+$J182),IF(R$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=S$6,S$6<$G182+$J182),IF(S$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=T$6,T$6<$G182+$J182),IF(T$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=U$6,U$6<$G182+$J182),IF(U$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=V$6,V$6<$G182+$J182),IF(V$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=W$6,W$6<$G182+$J182),IF(W$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=X$6,X$6<$G182+$J182),IF(X$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=Y$6,Y$6<$G182+$J182),IF(Y$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=Z$6,Z$6<$G182+$J182),IF(Z$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AA$6,AA$6<$G182+$J182),IF(AA$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AB$6,AB$6<$G182+$J182),IF(AB$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AC$6,AC$6<$G182+$J182),IF(AC$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AD$6,AD$6<$G182+$J182),IF(AD$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AE$6,AE$6<$G182+$J182),IF(AE$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AF$6,AF$6<$G182+$J182),IF(AF$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AG$6,AG$6<$G182+$J182),IF(AG$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AH$6,AH$6<$G182+$J182),IF(AH$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AI$6,AI$6<$G182+$J182),IF(AI$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AJ$6,AJ$6<$G182+$J182),IF(AJ$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AK$6,AK$6<$G182+$J182),IF(AK$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AL$6,AL$6<$G182+$J182),IF(AL$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AM$6,AM$6<$G182+$J182),IF(AM$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AN$6,AN$6<$G182+$J182),IF(AN$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AO$6,AO$6<$G182+$J182),IF(AO$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AP$6,AP$6<$G182+$J182),IF(AP$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AQ$6,AQ$6<$G182+$J182),IF(AQ$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AR$6,AR$6<$G182+$J182),IF(AR$6<=($G182-1+$M182),$O182*$L182*$P182,$H182*$L182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AS$6,AS$6<$G182+$J182),IF(AS$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AT$6,AT$6<$G182+$J182),IF(AT$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AU$6,AU$6<$G182+$J182),IF(AU$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AV$6,AV$6<$G182+$J182),IF(AV$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AW$6,AW$6<$G182+$J182),IF(AW$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AX$6,AX$6<$G182+$J182),IF(AX$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AY$6,AY$6<$G182+$J182),IF(AY$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=AZ$6,AZ$6<$G182+$J182),IF(AZ$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BA$6,BA$6<$G182+$J182),IF(BA$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BB$6,BB$6<$G182+$J182),IF(BB$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BC$6,BC$6<$G182+$J182),IF(BC$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BD$6,BD$6<$G182+$J182),IF(BD$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BE$6,BE$6<$G182+$J182),IF(BE$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BF$6,BF$6<$G182+$J182),IF(BF$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BG$6,BG$6<$G182+$J182),IF(BG$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BH$6,BH$6<$G182+$J182),IF(BH$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BI$6,BI$6<$G182+$J182),IF(BI$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BJ$6,BJ$6<$G182+$J182),IF(BJ$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BK$6,BK$6<$G182+$J182),IF(BK$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BL$6,BL$6<$G182+$J182),IF(BL$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BM$6,BM$6<$G182+$J182),IF(BM$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BN$6,BN$6<$G182+$J182),IF(BN$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BO$6,BO$6<$G182+$J182),IF(BO$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BP$6,BP$6<$G182+$J182),IF(BP$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BQ$6,BQ$6<$G182+$J182),IF(BQ$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BR$6,BR$6<$G182+$J182),IF(BR$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BS$6,BS$6<$G182+$J182),IF(BS$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BT$6,BT$6<$G182+$J182),IF(BT$6<=($G182-1+$M182),$N182*$K182*$P182,$I182*$K182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BU$6,BU$6<$G182+$J182),IF(BU$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BV$6,BV$6<$G182+$J182),IF(BV$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BW$6,BW$6<$G182+$J182),IF(BW$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BX$6,BX$6<$G182+$J182),IF(BX$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BY$6,BY$6<$G182+$J182),IF(BY$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=BZ$6,BZ$6<$G182+$J182),IF(BZ$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CA$6,CA$6<$G182+$J182),IF(CA$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CB$6,CB$6<$G182+$J182),IF(CB$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CC$6,CC$6<$G182+$J182),IF(CC$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CD$6,CD$6<$G182+$J182),IF(CD$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CE$6,CE$6<$G182+$J182),IF(CE$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CF$6,CF$6<$G182+$J182),IF(CF$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CG$6,CG$6<$G182+$J182),IF(CG$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CH$6,CH$6<$G182+$J182),IF(CH$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CI$6,CI$6<$G182+$J182),IF(CI$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CJ$6,CJ$6<$G182+$J182),IF(CJ$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CK$6,CK$6<$G182+$J182),IF(CK$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CL$6,CL$6<$G182+$J182),IF(CL$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CM$6,CM$6<$G182+$J182),IF(CM$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CN$6,CN$6<$G182+$J182),IF(CN$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CO$6,CO$6<$G182+$J182),IF(CO$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CP$6,CP$6<$G182+$J182),IF(CP$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CQ$6,CQ$6<$G182+$J182),IF(CQ$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CR$6,CR$6<$G182+$J182),IF(CR$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CS$6,CS$6<$G182+$J182),IF(CS$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CT$6,CT$6<$G182+$J182),IF(CT$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CU$6,CU$6<$G182+$J182),IF(CU$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CV$6,CV$6<$G182+$J182),IF(CV$6<=($G182-1+$M182),$O182*$P182,$H182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CW$6,CW$6<$G182+$J182),IF(CW$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CX$6,CX$6<$G182+$J182),IF(CX$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CY$6,CY$6<$G182+$J182),IF(CY$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=CZ$6,CZ$6<$G182+$J182),IF(CZ$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DA$6,DA$6<$G182+$J182),IF(DA$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DB$6,DB$6<$G182+$J182),IF(DB$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DC$6,DC$6<$G182+$J182),IF(DC$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DD$6,DD$6<$G182+$J182),IF(DD$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DE$6,DE$6<$G182+$J182),IF(DE$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DF$6,DF$6<$G182+$J182),IF(DF$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DG$6,DG$6<$G182+$J182),IF(DG$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DH$6,DH$6<$G182+$J182),IF(DH$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DI$6,DI$6<$G182+$J182),IF(DI$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DJ$6,DJ$6<$G182+$J182),IF(DJ$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DK$6,DK$6<$G182+$J182),IF(DK$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DL$6,DL$6<$G182+$J182),IF(DL$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DM$6,DM$6<$G182+$J182),IF(DM$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DN$6,DN$6<$G182+$J182),IF(DN$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DO$6,DO$6<$G182+$J182),IF(DO$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DP$6,DP$6<$G182+$J182),IF(DP$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DQ$6,DQ$6<$G182+$J182),IF(DQ$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DR$6,DR$6<$G182+$J182),IF(DR$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DS$6,DS$6<$G182+$J182),IF(DS$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DT$6,DT$6<$G182+$J182),IF(DT$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DU$6,DU$6<$G182+$J182),IF(DU$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DV$6,DV$6<$G182+$J182),IF(DV$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DW$6,DW$6<$G182+$J182),IF(DW$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G182<=DX$6,DX$6<$G182+$J182),IF(DX$6<=($G182-1+$M182),$N182*$P182,$I182*$P182),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E182=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFexit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A186,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A186,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A186,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL exit EUL - 10 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A186,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A186,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A186,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G186<=Q$6,Q$6<$G186+$J186),IF(Q$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=R$6,R$6<$G186+$J186),IF(R$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=S$6,S$6<$G186+$J186),IF(S$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=T$6,T$6<$G186+$J186),IF(T$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=U$6,U$6<$G186+$J186),IF(U$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=V$6,V$6<$G186+$J186),IF(V$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=W$6,W$6<$G186+$J186),IF(W$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=X$6,X$6<$G186+$J186),IF(X$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=Y$6,Y$6<$G186+$J186),IF(Y$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=Z$6,Z$6<$G186+$J186),IF(Z$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AA$6,AA$6<$G186+$J186),IF(AA$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AB$6,AB$6<$G186+$J186),IF(AB$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AC$6,AC$6<$G186+$J186),IF(AC$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AD$6,AD$6<$G186+$J186),IF(AD$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AE$6,AE$6<$G186+$J186),IF(AE$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AF$6,AF$6<$G186+$J186),IF(AF$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AG$6,AG$6<$G186+$J186),IF(AG$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AH$6,AH$6<$G186+$J186),IF(AH$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AI$6,AI$6<$G186+$J186),IF(AI$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AJ$6,AJ$6<$G186+$J186),IF(AJ$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AK$6,AK$6<$G186+$J186),IF(AK$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AL$6,AL$6<$G186+$J186),IF(AL$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AM$6,AM$6<$G186+$J186),IF(AM$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AN$6,AN$6<$G186+$J186),IF(AN$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AO$6,AO$6<$G186+$J186),IF(AO$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AP$6,AP$6<$G186+$J186),IF(AP$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AQ$6,AQ$6<$G186+$J186),IF(AQ$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AR$6,AR$6<$G186+$J186),IF(AR$6<=($G186-1+$M186),$O186*$L186*$P186,$H186*$L186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AS$6,AS$6<$G186+$J186),IF(AS$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AT$6,AT$6<$G186+$J186),IF(AT$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AU$6,AU$6<$G186+$J186),IF(AU$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AV$6,AV$6<$G186+$J186),IF(AV$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AW$6,AW$6<$G186+$J186),IF(AW$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AX$6,AX$6<$G186+$J186),IF(AX$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AY$6,AY$6<$G186+$J186),IF(AY$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=AZ$6,AZ$6<$G186+$J186),IF(AZ$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BA$6,BA$6<$G186+$J186),IF(BA$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BB$6,BB$6<$G186+$J186),IF(BB$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BC$6,BC$6<$G186+$J186),IF(BC$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BD$6,BD$6<$G186+$J186),IF(BD$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BE$6,BE$6<$G186+$J186),IF(BE$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BF$6,BF$6<$G186+$J186),IF(BF$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BG$6,BG$6<$G186+$J186),IF(BG$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BH$6,BH$6<$G186+$J186),IF(BH$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BI$6,BI$6<$G186+$J186),IF(BI$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BJ$6,BJ$6<$G186+$J186),IF(BJ$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BK$6,BK$6<$G186+$J186),IF(BK$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BL$6,BL$6<$G186+$J186),IF(BL$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BM$6,BM$6<$G186+$J186),IF(BM$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BN$6,BN$6<$G186+$J186),IF(BN$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BO$6,BO$6<$G186+$J186),IF(BO$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BP$6,BP$6<$G186+$J186),IF(BP$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BQ$6,BQ$6<$G186+$J186),IF(BQ$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BR$6,BR$6<$G186+$J186),IF(BR$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BS$6,BS$6<$G186+$J186),IF(BS$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BT$6,BT$6<$G186+$J186),IF(BT$6<=($G186-1+$M186),$N186*$K186*$P186,$I186*$K186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BU$6,BU$6<$G186+$J186),IF(BU$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BV$6,BV$6<$G186+$J186),IF(BV$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BW$6,BW$6<$G186+$J186),IF(BW$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BX$6,BX$6<$G186+$J186),IF(BX$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BY$6,BY$6<$G186+$J186),IF(BY$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=BZ$6,BZ$6<$G186+$J186),IF(BZ$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CA$6,CA$6<$G186+$J186),IF(CA$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CB$6,CB$6<$G186+$J186),IF(CB$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CC$6,CC$6<$G186+$J186),IF(CC$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CD$6,CD$6<$G186+$J186),IF(CD$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CE$6,CE$6<$G186+$J186),IF(CE$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CF$6,CF$6<$G186+$J186),IF(CF$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CG$6,CG$6<$G186+$J186),IF(CG$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CH$6,CH$6<$G186+$J186),IF(CH$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CI$6,CI$6<$G186+$J186),IF(CI$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CJ$6,CJ$6<$G186+$J186),IF(CJ$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CK$6,CK$6<$G186+$J186),IF(CK$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CL$6,CL$6<$G186+$J186),IF(CL$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CM$6,CM$6<$G186+$J186),IF(CM$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CN$6,CN$6<$G186+$J186),IF(CN$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CO$6,CO$6<$G186+$J186),IF(CO$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CP$6,CP$6<$G186+$J186),IF(CP$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CQ$6,CQ$6<$G186+$J186),IF(CQ$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CR$6,CR$6<$G186+$J186),IF(CR$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CS$6,CS$6<$G186+$J186),IF(CS$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CT$6,CT$6<$G186+$J186),IF(CT$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CU$6,CU$6<$G186+$J186),IF(CU$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CV$6,CV$6<$G186+$J186),IF(CV$6<=($G186-1+$M186),$O186*$P186,$H186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CW$6,CW$6<$G186+$J186),IF(CW$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CX$6,CX$6<$G186+$J186),IF(CX$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CY$6,CY$6<$G186+$J186),IF(CY$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=CZ$6,CZ$6<$G186+$J186),IF(CZ$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DA$6,DA$6<$G186+$J186),IF(DA$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DB$6,DB$6<$G186+$J186),IF(DB$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DC$6,DC$6<$G186+$J186),IF(DC$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DD$6,DD$6<$G186+$J186),IF(DD$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DE$6,DE$6<$G186+$J186),IF(DE$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DF$6,DF$6<$G186+$J186),IF(DF$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DG$6,DG$6<$G186+$J186),IF(DG$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DH$6,DH$6<$G186+$J186),IF(DH$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DI$6,DI$6<$G186+$J186),IF(DI$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DJ$6,DJ$6<$G186+$J186),IF(DJ$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DK$6,DK$6<$G186+$J186),IF(DK$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DL$6,DL$6<$G186+$J186),IF(DL$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DM$6,DM$6<$G186+$J186),IF(DM$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DN$6,DN$6<$G186+$J186),IF(DN$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DO$6,DO$6<$G186+$J186),IF(DO$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DP$6,DP$6<$G186+$J186),IF(DP$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DQ$6,DQ$6<$G186+$J186),IF(DQ$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DR$6,DR$6<$G186+$J186),IF(DR$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DS$6,DS$6<$G186+$J186),IF(DS$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DT$6,DT$6<$G186+$J186),IF(DT$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DU$6,DU$6<$G186+$J186),IF(DU$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DV$6,DV$6<$G186+$J186),IF(DV$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DW$6,DW$6<$G186+$J186),IF(DW$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G186<=DX$6,DX$6<$G186+$J186),IF(DX$6<=($G186-1+$M186),$N186*$P186,$I186*$P186),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E186=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFMH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A193,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A193,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A193,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SBL MH EUL - 12 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A193,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A193,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A193,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G193<=Q$6,Q$6<$G193+$J193),IF(Q$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=R$6,R$6<$G193+$J193),IF(R$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=S$6,S$6<$G193+$J193),IF(S$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=T$6,T$6<$G193+$J193),IF(T$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=U$6,U$6<$G193+$J193),IF(U$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=V$6,V$6<$G193+$J193),IF(V$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=W$6,W$6<$G193+$J193),IF(W$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=X$6,X$6<$G193+$J193),IF(X$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=Y$6,Y$6<$G193+$J193),IF(Y$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=Z$6,Z$6<$G193+$J193),IF(Z$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AA$6,AA$6<$G193+$J193),IF(AA$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AB$6,AB$6<$G193+$J193),IF(AB$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AC$6,AC$6<$G193+$J193),IF(AC$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AD$6,AD$6<$G193+$J193),IF(AD$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AE$6,AE$6<$G193+$J193),IF(AE$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AF$6,AF$6<$G193+$J193),IF(AF$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AG$6,AG$6<$G193+$J193),IF(AG$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AH$6,AH$6<$G193+$J193),IF(AH$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AI$6,AI$6<$G193+$J193),IF(AI$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AJ$6,AJ$6<$G193+$J193),IF(AJ$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AK$6,AK$6<$G193+$J193),IF(AK$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AL$6,AL$6<$G193+$J193),IF(AL$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AM$6,AM$6<$G193+$J193),IF(AM$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AN$6,AN$6<$G193+$J193),IF(AN$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AO$6,AO$6<$G193+$J193),IF(AO$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AP$6,AP$6<$G193+$J193),IF(AP$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AQ$6,AQ$6<$G193+$J193),IF(AQ$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AR$6,AR$6<$G193+$J193),IF(AR$6<=($G193-1+$M193),$O193*$L193*$P193,$H193*$L193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AS$6,AS$6<$G193+$J193),IF(AS$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AT$6,AT$6<$G193+$J193),IF(AT$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AU$6,AU$6<$G193+$J193),IF(AU$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AV$6,AV$6<$G193+$J193),IF(AV$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AW$6,AW$6<$G193+$J193),IF(AW$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AX$6,AX$6<$G193+$J193),IF(AX$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AY$6,AY$6<$G193+$J193),IF(AY$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=AZ$6,AZ$6<$G193+$J193),IF(AZ$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BA$6,BA$6<$G193+$J193),IF(BA$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BB$6,BB$6<$G193+$J193),IF(BB$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BC$6,BC$6<$G193+$J193),IF(BC$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BD$6,BD$6<$G193+$J193),IF(BD$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BE$6,BE$6<$G193+$J193),IF(BE$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BF$6,BF$6<$G193+$J193),IF(BF$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BG$6,BG$6<$G193+$J193),IF(BG$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BH$6,BH$6<$G193+$J193),IF(BH$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BI$6,BI$6<$G193+$J193),IF(BI$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BJ$6,BJ$6<$G193+$J193),IF(BJ$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BK$6,BK$6<$G193+$J193),IF(BK$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BL$6,BL$6<$G193+$J193),IF(BL$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BM$6,BM$6<$G193+$J193),IF(BM$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BN$6,BN$6<$G193+$J193),IF(BN$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BO$6,BO$6<$G193+$J193),IF(BO$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BP$6,BP$6<$G193+$J193),IF(BP$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BQ$6,BQ$6<$G193+$J193),IF(BQ$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BR$6,BR$6<$G193+$J193),IF(BR$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BS$6,BS$6<$G193+$J193),IF(BS$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BT$6,BT$6<$G193+$J193),IF(BT$6<=($G193-1+$M193),$N193*$K193*$P193,$I193*$K193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BU$6,BU$6<$G193+$J193),IF(BU$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BV$6,BV$6<$G193+$J193),IF(BV$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BW$6,BW$6<$G193+$J193),IF(BW$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BX$6,BX$6<$G193+$J193),IF(BX$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BY$6,BY$6<$G193+$J193),IF(BY$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=BZ$6,BZ$6<$G193+$J193),IF(BZ$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CA$6,CA$6<$G193+$J193),IF(CA$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CB$6,CB$6<$G193+$J193),IF(CB$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CC$6,CC$6<$G193+$J193),IF(CC$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CD$6,CD$6<$G193+$J193),IF(CD$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CE$6,CE$6<$G193+$J193),IF(CE$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CF$6,CF$6<$G193+$J193),IF(CF$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CG$6,CG$6<$G193+$J193),IF(CG$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CH$6,CH$6<$G193+$J193),IF(CH$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CI$6,CI$6<$G193+$J193),IF(CI$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CJ$6,CJ$6<$G193+$J193),IF(CJ$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CK$6,CK$6<$G193+$J193),IF(CK$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CL$6,CL$6<$G193+$J193),IF(CL$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CM$6,CM$6<$G193+$J193),IF(CM$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CN$6,CN$6<$G193+$J193),IF(CN$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CO$6,CO$6<$G193+$J193),IF(CO$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CP$6,CP$6<$G193+$J193),IF(CP$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CQ$6,CQ$6<$G193+$J193),IF(CQ$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CR$6,CR$6<$G193+$J193),IF(CR$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CS$6,CS$6<$G193+$J193),IF(CS$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CT$6,CT$6<$G193+$J193),IF(CT$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CU$6,CU$6<$G193+$J193),IF(CU$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CV$6,CV$6<$G193+$J193),IF(CV$6<=($G193-1+$M193),$O193*$P193,$H193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CW$6,CW$6<$G193+$J193),IF(CW$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CX$6,CX$6<$G193+$J193),IF(CX$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CY$6,CY$6<$G193+$J193),IF(CY$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=CZ$6,CZ$6<$G193+$J193),IF(CZ$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DA$6,DA$6<$G193+$J193),IF(DA$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DB$6,DB$6<$G193+$J193),IF(DB$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DC$6,DC$6<$G193+$J193),IF(DC$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DD$6,DD$6<$G193+$J193),IF(DD$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DE$6,DE$6<$G193+$J193),IF(DE$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DF$6,DF$6<$G193+$J193),IF(DF$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DG$6,DG$6<$G193+$J193),IF(DG$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DH$6,DH$6<$G193+$J193),IF(DH$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DI$6,DI$6<$G193+$J193),IF(DI$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DJ$6,DJ$6<$G193+$J193),IF(DJ$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DK$6,DK$6<$G193+$J193),IF(DK$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DL$6,DL$6<$G193+$J193),IF(DL$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DM$6,DM$6<$G193+$J193),IF(DM$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DN$6,DN$6<$G193+$J193),IF(DN$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DO$6,DO$6<$G193+$J193),IF(DO$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DP$6,DP$6<$G193+$J193),IF(DP$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DQ$6,DQ$6<$G193+$J193),IF(DQ$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DR$6,DR$6<$G193+$J193),IF(DR$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DS$6,DS$6<$G193+$J193),IF(DS$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DT$6,DT$6<$G193+$J193),IF(DT$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DU$6,DU$6<$G193+$J193),IF(DU$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DV$6,DV$6<$G193+$J193),IF(DV$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DW$6,DW$6<$G193+$J193),IF(DW$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G193<=DX$6,DX$6<$G193+$J193),IF(DX$6<=($G193-1+$M193),$N193*$P193,$I193*$P193),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E193=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assiss Inc. CFFComprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A202,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A202,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A202,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A202,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A202,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A202,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G202<=Q$6,Q$6<$G202+$J202),IF(Q$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=R$6,R$6<$G202+$J202),IF(R$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=S$6,S$6<$G202+$J202),IF(S$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=T$6,T$6<$G202+$J202),IF(T$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=U$6,U$6<$G202+$J202),IF(U$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=V$6,V$6<$G202+$J202),IF(V$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=W$6,W$6<$G202+$J202),IF(W$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=X$6,X$6<$G202+$J202),IF(X$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=Y$6,Y$6<$G202+$J202),IF(Y$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=Z$6,Z$6<$G202+$J202),IF(Z$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AA$6,AA$6<$G202+$J202),IF(AA$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AB$6,AB$6<$G202+$J202),IF(AB$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AC$6,AC$6<$G202+$J202),IF(AC$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AD$6,AD$6<$G202+$J202),IF(AD$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AE$6,AE$6<$G202+$J202),IF(AE$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AF$6,AF$6<$G202+$J202),IF(AF$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AG$6,AG$6<$G202+$J202),IF(AG$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AH$6,AH$6<$G202+$J202),IF(AH$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AI$6,AI$6<$G202+$J202),IF(AI$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AJ$6,AJ$6<$G202+$J202),IF(AJ$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AK$6,AK$6<$G202+$J202),IF(AK$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AL$6,AL$6<$G202+$J202),IF(AL$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AM$6,AM$6<$G202+$J202),IF(AM$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AN$6,AN$6<$G202+$J202),IF(AN$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AO$6,AO$6<$G202+$J202),IF(AO$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AP$6,AP$6<$G202+$J202),IF(AP$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AQ$6,AQ$6<$G202+$J202),IF(AQ$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AR$6,AR$6<$G202+$J202),IF(AR$6<=($G202-1+$M202),$O202*$L202*$P202,$H202*$L202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AS$6,AS$6<$G202+$J202),IF(AS$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AT$6,AT$6<$G202+$J202),IF(AT$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AU$6,AU$6<$G202+$J202),IF(AU$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AV$6,AV$6<$G202+$J202),IF(AV$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AW$6,AW$6<$G202+$J202),IF(AW$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AX$6,AX$6<$G202+$J202),IF(AX$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AY$6,AY$6<$G202+$J202),IF(AY$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=AZ$6,AZ$6<$G202+$J202),IF(AZ$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BA$6,BA$6<$G202+$J202),IF(BA$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BB$6,BB$6<$G202+$J202),IF(BB$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BC$6,BC$6<$G202+$J202),IF(BC$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BD$6,BD$6<$G202+$J202),IF(BD$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BE$6,BE$6<$G202+$J202),IF(BE$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BF$6,BF$6<$G202+$J202),IF(BF$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BG$6,BG$6<$G202+$J202),IF(BG$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BH$6,BH$6<$G202+$J202),IF(BH$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BI$6,BI$6<$G202+$J202),IF(BI$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BJ$6,BJ$6<$G202+$J202),IF(BJ$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BK$6,BK$6<$G202+$J202),IF(BK$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BL$6,BL$6<$G202+$J202),IF(BL$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BM$6,BM$6<$G202+$J202),IF(BM$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BN$6,BN$6<$G202+$J202),IF(BN$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BO$6,BO$6<$G202+$J202),IF(BO$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BP$6,BP$6<$G202+$J202),IF(BP$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BQ$6,BQ$6<$G202+$J202),IF(BQ$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BR$6,BR$6<$G202+$J202),IF(BR$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BS$6,BS$6<$G202+$J202),IF(BS$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BT$6,BT$6<$G202+$J202),IF(BT$6<=($G202-1+$M202),$N202*$K202*$P202,$I202*$K202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BU$6,BU$6<$G202+$J202),IF(BU$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BV$6,BV$6<$G202+$J202),IF(BV$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BW$6,BW$6<$G202+$J202),IF(BW$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BX$6,BX$6<$G202+$J202),IF(BX$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BY$6,BY$6<$G202+$J202),IF(BY$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=BZ$6,BZ$6<$G202+$J202),IF(BZ$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CA$6,CA$6<$G202+$J202),IF(CA$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CB$6,CB$6<$G202+$J202),IF(CB$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CC$6,CC$6<$G202+$J202),IF(CC$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CD$6,CD$6<$G202+$J202),IF(CD$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CE$6,CE$6<$G202+$J202),IF(CE$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CF$6,CF$6<$G202+$J202),IF(CF$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CG$6,CG$6<$G202+$J202),IF(CG$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CH$6,CH$6<$G202+$J202),IF(CH$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CI$6,CI$6<$G202+$J202),IF(CI$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CJ$6,CJ$6<$G202+$J202),IF(CJ$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CK$6,CK$6<$G202+$J202),IF(CK$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CL$6,CL$6<$G202+$J202),IF(CL$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CM$6,CM$6<$G202+$J202),IF(CM$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CN$6,CN$6<$G202+$J202),IF(CN$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CO$6,CO$6<$G202+$J202),IF(CO$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CP$6,CP$6<$G202+$J202),IF(CP$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CQ$6,CQ$6<$G202+$J202),IF(CQ$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CR$6,CR$6<$G202+$J202),IF(CR$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CS$6,CS$6<$G202+$J202),IF(CS$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CT$6,CT$6<$G202+$J202),IF(CT$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CU$6,CU$6<$G202+$J202),IF(CU$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CV$6,CV$6<$G202+$J202),IF(CV$6<=($G202-1+$M202),$O202*$P202,$H202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CW$6,CW$6<$G202+$J202),IF(CW$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CX$6,CX$6<$G202+$J202),IF(CX$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CY$6,CY$6<$G202+$J202),IF(CY$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=CZ$6,CZ$6<$G202+$J202),IF(CZ$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DA$6,DA$6<$G202+$J202),IF(DA$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DB$6,DB$6<$G202+$J202),IF(DB$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DC$6,DC$6<$G202+$J202),IF(DC$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DD$6,DD$6<$G202+$J202),IF(DD$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DE$6,DE$6<$G202+$J202),IF(DE$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DF$6,DF$6<$G202+$J202),IF(DF$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DG$6,DG$6<$G202+$J202),IF(DG$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DH$6,DH$6<$G202+$J202),IF(DH$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DI$6,DI$6<$G202+$J202),IF(DI$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DJ$6,DJ$6<$G202+$J202),IF(DJ$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DK$6,DK$6<$G202+$J202),IF(DK$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DL$6,DL$6<$G202+$J202),IF(DL$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DM$6,DM$6<$G202+$J202),IF(DM$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DN$6,DN$6<$G202+$J202),IF(DN$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DO$6,DO$6<$G202+$J202),IF(DO$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DP$6,DP$6<$G202+$J202),IF(DP$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DQ$6,DQ$6<$G202+$J202),IF(DQ$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DR$6,DR$6<$G202+$J202),IF(DR$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DS$6,DS$6<$G202+$J202),IF(DS$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DT$6,DT$6<$G202+$J202),IF(DT$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DU$6,DU$6<$G202+$J202),IF(DU$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DV$6,DV$6<$G202+$J202),IF(DV$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DW$6,DW$6<$G202+$J202),IF(DW$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G202<=DX$6,DX$6<$G202+$J202),IF(DX$6<=($G202-1+$M202),$N202*$P202,$I202*$P202),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E202=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Assiss Inc. CFFAttic InsulationAttic InsulationHAP Insulation Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A205,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A205,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A205,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HAP Insulation Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A205,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A205,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A205,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G205<=Q$6,Q$6<$G205+$J205),IF(Q$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=R$6,R$6<$G205+$J205),IF(R$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=S$6,S$6<$G205+$J205),IF(S$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=T$6,T$6<$G205+$J205),IF(T$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=U$6,U$6<$G205+$J205),IF(U$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=V$6,V$6<$G205+$J205),IF(V$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=W$6,W$6<$G205+$J205),IF(W$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=X$6,X$6<$G205+$J205),IF(X$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=Y$6,Y$6<$G205+$J205),IF(Y$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=Z$6,Z$6<$G205+$J205),IF(Z$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AA$6,AA$6<$G205+$J205),IF(AA$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AB$6,AB$6<$G205+$J205),IF(AB$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AC$6,AC$6<$G205+$J205),IF(AC$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AD$6,AD$6<$G205+$J205),IF(AD$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AE$6,AE$6<$G205+$J205),IF(AE$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AF$6,AF$6<$G205+$J205),IF(AF$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AG$6,AG$6<$G205+$J205),IF(AG$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AH$6,AH$6<$G205+$J205),IF(AH$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AI$6,AI$6<$G205+$J205),IF(AI$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AJ$6,AJ$6<$G205+$J205),IF(AJ$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AK$6,AK$6<$G205+$J205),IF(AK$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AL$6,AL$6<$G205+$J205),IF(AL$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AM$6,AM$6<$G205+$J205),IF(AM$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AN$6,AN$6<$G205+$J205),IF(AN$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AO$6,AO$6<$G205+$J205),IF(AO$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AP$6,AP$6<$G205+$J205),IF(AP$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AQ$6,AQ$6<$G205+$J205),IF(AQ$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AR$6,AR$6<$G205+$J205),IF(AR$6<=($G205-1+$M205),$O205*$L205*$P205,$H205*$L205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AS$6,AS$6<$G205+$J205),IF(AS$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AT$6,AT$6<$G205+$J205),IF(AT$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AU$6,AU$6<$G205+$J205),IF(AU$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AV$6,AV$6<$G205+$J205),IF(AV$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AW$6,AW$6<$G205+$J205),IF(AW$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AX$6,AX$6<$G205+$J205),IF(AX$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AY$6,AY$6<$G205+$J205),IF(AY$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=AZ$6,AZ$6<$G205+$J205),IF(AZ$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BA$6,BA$6<$G205+$J205),IF(BA$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BB$6,BB$6<$G205+$J205),IF(BB$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BC$6,BC$6<$G205+$J205),IF(BC$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BD$6,BD$6<$G205+$J205),IF(BD$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BE$6,BE$6<$G205+$J205),IF(BE$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BF$6,BF$6<$G205+$J205),IF(BF$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BG$6,BG$6<$G205+$J205),IF(BG$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BH$6,BH$6<$G205+$J205),IF(BH$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BI$6,BI$6<$G205+$J205),IF(BI$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BJ$6,BJ$6<$G205+$J205),IF(BJ$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BK$6,BK$6<$G205+$J205),IF(BK$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BL$6,BL$6<$G205+$J205),IF(BL$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BM$6,BM$6<$G205+$J205),IF(BM$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BN$6,BN$6<$G205+$J205),IF(BN$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BO$6,BO$6<$G205+$J205),IF(BO$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BP$6,BP$6<$G205+$J205),IF(BP$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BQ$6,BQ$6<$G205+$J205),IF(BQ$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BR$6,BR$6<$G205+$J205),IF(BR$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BS$6,BS$6<$G205+$J205),IF(BS$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BT$6,BT$6<$G205+$J205),IF(BT$6<=($G205-1+$M205),$N205*$K205*$P205,$I205*$K205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BU$6,BU$6<$G205+$J205),IF(BU$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BV$6,BV$6<$G205+$J205),IF(BV$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BW$6,BW$6<$G205+$J205),IF(BW$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BX$6,BX$6<$G205+$J205),IF(BX$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BY$6,BY$6<$G205+$J205),IF(BY$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=BZ$6,BZ$6<$G205+$J205),IF(BZ$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CA$6,CA$6<$G205+$J205),IF(CA$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CB$6,CB$6<$G205+$J205),IF(CB$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CC$6,CC$6<$G205+$J205),IF(CC$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CD$6,CD$6<$G205+$J205),IF(CD$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CE$6,CE$6<$G205+$J205),IF(CE$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CF$6,CF$6<$G205+$J205),IF(CF$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CG$6,CG$6<$G205+$J205),IF(CG$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CH$6,CH$6<$G205+$J205),IF(CH$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CI$6,CI$6<$G205+$J205),IF(CI$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CJ$6,CJ$6<$G205+$J205),IF(CJ$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CK$6,CK$6<$G205+$J205),IF(CK$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CL$6,CL$6<$G205+$J205),IF(CL$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CM$6,CM$6<$G205+$J205),IF(CM$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CN$6,CN$6<$G205+$J205),IF(CN$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CO$6,CO$6<$G205+$J205),IF(CO$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CP$6,CP$6<$G205+$J205),IF(CP$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CQ$6,CQ$6<$G205+$J205),IF(CQ$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CR$6,CR$6<$G205+$J205),IF(CR$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CS$6,CS$6<$G205+$J205),IF(CS$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CT$6,CT$6<$G205+$J205),IF(CT$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CU$6,CU$6<$G205+$J205),IF(CU$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CV$6,CV$6<$G205+$J205),IF(CV$6<=($G205-1+$M205),$O205*$P205,$H205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CW$6,CW$6<$G205+$J205),IF(CW$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CX$6,CX$6<$G205+$J205),IF(CX$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CY$6,CY$6<$G205+$J205),IF(CY$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=CZ$6,CZ$6<$G205+$J205),IF(CZ$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DA$6,DA$6<$G205+$J205),IF(DA$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DB$6,DB$6<$G205+$J205),IF(DB$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DC$6,DC$6<$G205+$J205),IF(DC$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DD$6,DD$6<$G205+$J205),IF(DD$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DE$6,DE$6<$G205+$J205),IF(DE$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DF$6,DF$6<$G205+$J205),IF(DF$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DG$6,DG$6<$G205+$J205),IF(DG$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DH$6,DH$6<$G205+$J205),IF(DH$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DI$6,DI$6<$G205+$J205),IF(DI$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DJ$6,DJ$6<$G205+$J205),IF(DJ$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DK$6,DK$6<$G205+$J205),IF(DK$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DL$6,DL$6<$G205+$J205),IF(DL$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DM$6,DM$6<$G205+$J205),IF(DM$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DN$6,DN$6<$G205+$J205),IF(DN$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DO$6,DO$6<$G205+$J205),IF(DO$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DP$6,DP$6<$G205+$J205),IF(DP$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DQ$6,DQ$6<$G205+$J205),IF(DQ$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DR$6,DR$6<$G205+$J205),IF(DR$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DS$6,DS$6<$G205+$J205),IF(DS$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DT$6,DT$6<$G205+$J205),IF(DT$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DU$6,DU$6<$G205+$J205),IF(DU$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DV$6,DV$6<$G205+$J205),IF(DV$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DW$6,DW$6<$G205+$J205),IF(DW$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G205<=DX$6,DX$6<$G205+$J205),IF(DX$6<=($G205-1+$M205),$N205*$P205,$I205*$P205),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E205=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFAppliances - Clothesces - Clothes WasherHPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psidential-Clothes_WashersNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A212,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A212,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A212,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Appliances - Clothes Washer Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A212,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A212,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A212,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G212<=Q$6,Q$6<$G212+$J212),IF(Q$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=R$6,R$6<$G212+$J212),IF(R$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=S$6,S$6<$G212+$J212),IF(S$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=T$6,T$6<$G212+$J212),IF(T$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=U$6,U$6<$G212+$J212),IF(U$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=V$6,V$6<$G212+$J212),IF(V$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=W$6,W$6<$G212+$J212),IF(W$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=X$6,X$6<$G212+$J212),IF(X$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=Y$6,Y$6<$G212+$J212),IF(Y$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=Z$6,Z$6<$G212+$J212),IF(Z$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AA$6,AA$6<$G212+$J212),IF(AA$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AB$6,AB$6<$G212+$J212),IF(AB$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AC$6,AC$6<$G212+$J212),IF(AC$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AD$6,AD$6<$G212+$J212),IF(AD$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AE$6,AE$6<$G212+$J212),IF(AE$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AF$6,AF$6<$G212+$J212),IF(AF$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AG$6,AG$6<$G212+$J212),IF(AG$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AH$6,AH$6<$G212+$J212),IF(AH$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AI$6,AI$6<$G212+$J212),IF(AI$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AJ$6,AJ$6<$G212+$J212),IF(AJ$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AK$6,AK$6<$G212+$J212),IF(AK$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AL$6,AL$6<$G212+$J212),IF(AL$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AM$6,AM$6<$G212+$J212),IF(AM$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AN$6,AN$6<$G212+$J212),IF(AN$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AO$6,AO$6<$G212+$J212),IF(AO$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AP$6,AP$6<$G212+$J212),IF(AP$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AQ$6,AQ$6<$G212+$J212),IF(AQ$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AR$6,AR$6<$G212+$J212),IF(AR$6<=($G212-1+$M212),$O212*$L212*$P212,$H212*$L212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AS$6,AS$6<$G212+$J212),IF(AS$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AT$6,AT$6<$G212+$J212),IF(AT$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AU$6,AU$6<$G212+$J212),IF(AU$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AV$6,AV$6<$G212+$J212),IF(AV$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AW$6,AW$6<$G212+$J212),IF(AW$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AX$6,AX$6<$G212+$J212),IF(AX$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AY$6,AY$6<$G212+$J212),IF(AY$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=AZ$6,AZ$6<$G212+$J212),IF(AZ$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BA$6,BA$6<$G212+$J212),IF(BA$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BB$6,BB$6<$G212+$J212),IF(BB$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BC$6,BC$6<$G212+$J212),IF(BC$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BD$6,BD$6<$G212+$J212),IF(BD$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BE$6,BE$6<$G212+$J212),IF(BE$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BF$6,BF$6<$G212+$J212),IF(BF$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BG$6,BG$6<$G212+$J212),IF(BG$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BH$6,BH$6<$G212+$J212),IF(BH$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BI$6,BI$6<$G212+$J212),IF(BI$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BJ$6,BJ$6<$G212+$J212),IF(BJ$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BK$6,BK$6<$G212+$J212),IF(BK$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BL$6,BL$6<$G212+$J212),IF(BL$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BM$6,BM$6<$G212+$J212),IF(BM$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BN$6,BN$6<$G212+$J212),IF(BN$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BO$6,BO$6<$G212+$J212),IF(BO$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BP$6,BP$6<$G212+$J212),IF(BP$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BQ$6,BQ$6<$G212+$J212),IF(BQ$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BR$6,BR$6<$G212+$J212),IF(BR$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BS$6,BS$6<$G212+$J212),IF(BS$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BT$6,BT$6<$G212+$J212),IF(BT$6<=($G212-1+$M212),$N212*$K212*$P212,$I212*$K212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BU$6,BU$6<$G212+$J212),IF(BU$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BV$6,BV$6<$G212+$J212),IF(BV$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BW$6,BW$6<$G212+$J212),IF(BW$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BX$6,BX$6<$G212+$J212),IF(BX$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BY$6,BY$6<$G212+$J212),IF(BY$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=BZ$6,BZ$6<$G212+$J212),IF(BZ$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CA$6,CA$6<$G212+$J212),IF(CA$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CB$6,CB$6<$G212+$J212),IF(CB$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CC$6,CC$6<$G212+$J212),IF(CC$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CD$6,CD$6<$G212+$J212),IF(CD$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CE$6,CE$6<$G212+$J212),IF(CE$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CF$6,CF$6<$G212+$J212),IF(CF$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CG$6,CG$6<$G212+$J212),IF(CG$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CH$6,CH$6<$G212+$J212),IF(CH$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CI$6,CI$6<$G212+$J212),IF(CI$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CJ$6,CJ$6<$G212+$J212),IF(CJ$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CK$6,CK$6<$G212+$J212),IF(CK$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CL$6,CL$6<$G212+$J212),IF(CL$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CM$6,CM$6<$G212+$J212),IF(CM$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CN$6,CN$6<$G212+$J212),IF(CN$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CO$6,CO$6<$G212+$J212),IF(CO$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CP$6,CP$6<$G212+$J212),IF(CP$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CQ$6,CQ$6<$G212+$J212),IF(CQ$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CR$6,CR$6<$G212+$J212),IF(CR$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CS$6,CS$6<$G212+$J212),IF(CS$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CT$6,CT$6<$G212+$J212),IF(CT$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CU$6,CU$6<$G212+$J212),IF(CU$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CV$6,CV$6<$G212+$J212),IF(CV$6<=($G212-1+$M212),$O212*$P212,$H212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CW$6,CW$6<$G212+$J212),IF(CW$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CX$6,CX$6<$G212+$J212),IF(CX$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CY$6,CY$6<$G212+$J212),IF(CY$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=CZ$6,CZ$6<$G212+$J212),IF(CZ$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DA$6,DA$6<$G212+$J212),IF(DA$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DB$6,DB$6<$G212+$J212),IF(DB$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DC$6,DC$6<$G212+$J212),IF(DC$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DD$6,DD$6<$G212+$J212),IF(DD$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DE$6,DE$6<$G212+$J212),IF(DE$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DF$6,DF$6<$G212+$J212),IF(DF$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DG$6,DG$6<$G212+$J212),IF(DG$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DH$6,DH$6<$G212+$J212),IF(DH$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DI$6,DI$6<$G212+$J212),IF(DI$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DJ$6,DJ$6<$G212+$J212),IF(DJ$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DK$6,DK$6<$G212+$J212),IF(DK$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DL$6,DL$6<$G212+$J212),IF(DL$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DM$6,DM$6<$G212+$J212),IF(DM$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DN$6,DN$6<$G212+$J212),IF(DN$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DO$6,DO$6<$G212+$J212),IF(DO$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DP$6,DP$6<$G212+$J212),IF(DP$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DQ$6,DQ$6<$G212+$J212),IF(DQ$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DR$6,DR$6<$G212+$J212),IF(DR$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DS$6,DS$6<$G212+$J212),IF(DS$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DT$6,DT$6<$G212+$J212),IF(DT$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DU$6,DU$6<$G212+$J212),IF(DU$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DV$6,DV$6<$G212+$J212),IF(DV$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DW$6,DW$6<$G212+$J212),IF(DW$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G212<=DX$6,DX$6<$G212+$J212),IF(DX$6<=($G212-1+$M212),$N212*$P212,$I212*$P212),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E212=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFINDUCTION BULBINDUCTION BULBHPNC INDUCTION BULB Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A223,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A223,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A223,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC INDUCTION BULB Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A223,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A223,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A223,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G223<=Q$6,Q$6<$G223+$J223),IF(Q$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=R$6,R$6<$G223+$J223),IF(R$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=S$6,S$6<$G223+$J223),IF(S$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=T$6,T$6<$G223+$J223),IF(T$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=U$6,U$6<$G223+$J223),IF(U$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=V$6,V$6<$G223+$J223),IF(V$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=W$6,W$6<$G223+$J223),IF(W$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=X$6,X$6<$G223+$J223),IF(X$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=Y$6,Y$6<$G223+$J223),IF(Y$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=Z$6,Z$6<$G223+$J223),IF(Z$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AA$6,AA$6<$G223+$J223),IF(AA$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AB$6,AB$6<$G223+$J223),IF(AB$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AC$6,AC$6<$G223+$J223),IF(AC$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AD$6,AD$6<$G223+$J223),IF(AD$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AE$6,AE$6<$G223+$J223),IF(AE$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AF$6,AF$6<$G223+$J223),IF(AF$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AG$6,AG$6<$G223+$J223),IF(AG$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AH$6,AH$6<$G223+$J223),IF(AH$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AI$6,AI$6<$G223+$J223),IF(AI$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AJ$6,AJ$6<$G223+$J223),IF(AJ$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AK$6,AK$6<$G223+$J223),IF(AK$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AL$6,AL$6<$G223+$J223),IF(AL$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AM$6,AM$6<$G223+$J223),IF(AM$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AN$6,AN$6<$G223+$J223),IF(AN$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AO$6,AO$6<$G223+$J223),IF(AO$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AP$6,AP$6<$G223+$J223),IF(AP$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AQ$6,AQ$6<$G223+$J223),IF(AQ$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AR$6,AR$6<$G223+$J223),IF(AR$6<=($G223-1+$M223),$O223*$L223*$P223,$H223*$L223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AS$6,AS$6<$G223+$J223),IF(AS$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AT$6,AT$6<$G223+$J223),IF(AT$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AU$6,AU$6<$G223+$J223),IF(AU$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AV$6,AV$6<$G223+$J223),IF(AV$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AW$6,AW$6<$G223+$J223),IF(AW$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AX$6,AX$6<$G223+$J223),IF(AX$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AY$6,AY$6<$G223+$J223),IF(AY$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=AZ$6,AZ$6<$G223+$J223),IF(AZ$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BA$6,BA$6<$G223+$J223),IF(BA$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BB$6,BB$6<$G223+$J223),IF(BB$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BC$6,BC$6<$G223+$J223),IF(BC$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BD$6,BD$6<$G223+$J223),IF(BD$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BE$6,BE$6<$G223+$J223),IF(BE$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BF$6,BF$6<$G223+$J223),IF(BF$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BG$6,BG$6<$G223+$J223),IF(BG$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BH$6,BH$6<$G223+$J223),IF(BH$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BI$6,BI$6<$G223+$J223),IF(BI$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BJ$6,BJ$6<$G223+$J223),IF(BJ$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BK$6,BK$6<$G223+$J223),IF(BK$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BL$6,BL$6<$G223+$J223),IF(BL$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BM$6,BM$6<$G223+$J223),IF(BM$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BN$6,BN$6<$G223+$J223),IF(BN$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BO$6,BO$6<$G223+$J223),IF(BO$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BP$6,BP$6<$G223+$J223),IF(BP$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BQ$6,BQ$6<$G223+$J223),IF(BQ$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BR$6,BR$6<$G223+$J223),IF(BR$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BS$6,BS$6<$G223+$J223),IF(BS$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BT$6,BT$6<$G223+$J223),IF(BT$6<=($G223-1+$M223),$N223*$K223*$P223,$I223*$K223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BU$6,BU$6<$G223+$J223),IF(BU$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BV$6,BV$6<$G223+$J223),IF(BV$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BW$6,BW$6<$G223+$J223),IF(BW$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BX$6,BX$6<$G223+$J223),IF(BX$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BY$6,BY$6<$G223+$J223),IF(BY$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=BZ$6,BZ$6<$G223+$J223),IF(BZ$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CA$6,CA$6<$G223+$J223),IF(CA$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CB$6,CB$6<$G223+$J223),IF(CB$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CC$6,CC$6<$G223+$J223),IF(CC$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CD$6,CD$6<$G223+$J223),IF(CD$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CE$6,CE$6<$G223+$J223),IF(CE$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CF$6,CF$6<$G223+$J223),IF(CF$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CG$6,CG$6<$G223+$J223),IF(CG$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CH$6,CH$6<$G223+$J223),IF(CH$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CI$6,CI$6<$G223+$J223),IF(CI$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CJ$6,CJ$6<$G223+$J223),IF(CJ$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CK$6,CK$6<$G223+$J223),IF(CK$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CL$6,CL$6<$G223+$J223),IF(CL$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CM$6,CM$6<$G223+$J223),IF(CM$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CN$6,CN$6<$G223+$J223),IF(CN$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CO$6,CO$6<$G223+$J223),IF(CO$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CP$6,CP$6<$G223+$J223),IF(CP$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CQ$6,CQ$6<$G223+$J223),IF(CQ$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CR$6,CR$6<$G223+$J223),IF(CR$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CS$6,CS$6<$G223+$J223),IF(CS$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CT$6,CT$6<$G223+$J223),IF(CT$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CU$6,CU$6<$G223+$J223),IF(CU$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CV$6,CV$6<$G223+$J223),IF(CV$6<=($G223-1+$M223),$O223*$P223,$H223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CW$6,CW$6<$G223+$J223),IF(CW$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CX$6,CX$6<$G223+$J223),IF(CX$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CY$6,CY$6<$G223+$J223),IF(CY$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=CZ$6,CZ$6<$G223+$J223),IF(CZ$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DA$6,DA$6<$G223+$J223),IF(DA$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DB$6,DB$6<$G223+$J223),IF(DB$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DC$6,DC$6<$G223+$J223),IF(DC$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DD$6,DD$6<$G223+$J223),IF(DD$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DE$6,DE$6<$G223+$J223),IF(DE$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DF$6,DF$6<$G223+$J223),IF(DF$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DG$6,DG$6<$G223+$J223),IF(DG$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DH$6,DH$6<$G223+$J223),IF(DH$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DI$6,DI$6<$G223+$J223),IF(DI$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DJ$6,DJ$6<$G223+$J223),IF(DJ$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DK$6,DK$6<$G223+$J223),IF(DK$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DL$6,DL$6<$G223+$J223),IF(DL$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DM$6,DM$6<$G223+$J223),IF(DM$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DN$6,DN$6<$G223+$J223),IF(DN$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DO$6,DO$6<$G223+$J223),IF(DO$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DP$6,DP$6<$G223+$J223),IF(DP$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DQ$6,DQ$6<$G223+$J223),IF(DQ$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DR$6,DR$6<$G223+$J223),IF(DR$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DS$6,DS$6<$G223+$J223),IF(DS$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DT$6,DT$6<$G223+$J223),IF(DT$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DU$6,DU$6<$G223+$J223),IF(DU$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DV$6,DV$6<$G223+$J223),IF(DV$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DW$6,DW$6<$G223+$J223),IF(DW$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G223<=DX$6,DX$6<$G223+$J223),IF(DX$6<=($G223-1+$M223),$N223*$P223,$I223*$P223),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E223=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFLED RECESSED DOWNLIGRECESSED DOWNLIGHTSHPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A225,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A225,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A225,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC LED RECESSED DOWNLIGHTS Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A225,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A225,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A225,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G225<=Q$6,Q$6<$G225+$J225),IF(Q$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=R$6,R$6<$G225+$J225),IF(R$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=S$6,S$6<$G225+$J225),IF(S$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=T$6,T$6<$G225+$J225),IF(T$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=U$6,U$6<$G225+$J225),IF(U$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=V$6,V$6<$G225+$J225),IF(V$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=W$6,W$6<$G225+$J225),IF(W$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=X$6,X$6<$G225+$J225),IF(X$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=Y$6,Y$6<$G225+$J225),IF(Y$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=Z$6,Z$6<$G225+$J225),IF(Z$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AA$6,AA$6<$G225+$J225),IF(AA$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AB$6,AB$6<$G225+$J225),IF(AB$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AC$6,AC$6<$G225+$J225),IF(AC$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AD$6,AD$6<$G225+$J225),IF(AD$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AE$6,AE$6<$G225+$J225),IF(AE$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AF$6,AF$6<$G225+$J225),IF(AF$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AG$6,AG$6<$G225+$J225),IF(AG$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AH$6,AH$6<$G225+$J225),IF(AH$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AI$6,AI$6<$G225+$J225),IF(AI$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AJ$6,AJ$6<$G225+$J225),IF(AJ$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AK$6,AK$6<$G225+$J225),IF(AK$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AL$6,AL$6<$G225+$J225),IF(AL$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AM$6,AM$6<$G225+$J225),IF(AM$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AN$6,AN$6<$G225+$J225),IF(AN$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AO$6,AO$6<$G225+$J225),IF(AO$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AP$6,AP$6<$G225+$J225),IF(AP$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AQ$6,AQ$6<$G225+$J225),IF(AQ$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AR$6,AR$6<$G225+$J225),IF(AR$6<=($G225-1+$M225),$O225*$L225*$P225,$H225*$L225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AS$6,AS$6<$G225+$J225),IF(AS$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AT$6,AT$6<$G225+$J225),IF(AT$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AU$6,AU$6<$G225+$J225),IF(AU$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AV$6,AV$6<$G225+$J225),IF(AV$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AW$6,AW$6<$G225+$J225),IF(AW$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AX$6,AX$6<$G225+$J225),IF(AX$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AY$6,AY$6<$G225+$J225),IF(AY$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=AZ$6,AZ$6<$G225+$J225),IF(AZ$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BA$6,BA$6<$G225+$J225),IF(BA$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BB$6,BB$6<$G225+$J225),IF(BB$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BC$6,BC$6<$G225+$J225),IF(BC$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BD$6,BD$6<$G225+$J225),IF(BD$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BE$6,BE$6<$G225+$J225),IF(BE$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BF$6,BF$6<$G225+$J225),IF(BF$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BG$6,BG$6<$G225+$J225),IF(BG$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BH$6,BH$6<$G225+$J225),IF(BH$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BI$6,BI$6<$G225+$J225),IF(BI$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BJ$6,BJ$6<$G225+$J225),IF(BJ$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BK$6,BK$6<$G225+$J225),IF(BK$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BL$6,BL$6<$G225+$J225),IF(BL$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BM$6,BM$6<$G225+$J225),IF(BM$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BN$6,BN$6<$G225+$J225),IF(BN$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BO$6,BO$6<$G225+$J225),IF(BO$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BP$6,BP$6<$G225+$J225),IF(BP$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BQ$6,BQ$6<$G225+$J225),IF(BQ$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BR$6,BR$6<$G225+$J225),IF(BR$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BS$6,BS$6<$G225+$J225),IF(BS$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BT$6,BT$6<$G225+$J225),IF(BT$6<=($G225-1+$M225),$N225*$K225*$P225,$I225*$K225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BU$6,BU$6<$G225+$J225),IF(BU$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BV$6,BV$6<$G225+$J225),IF(BV$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BW$6,BW$6<$G225+$J225),IF(BW$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BX$6,BX$6<$G225+$J225),IF(BX$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BY$6,BY$6<$G225+$J225),IF(BY$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=BZ$6,BZ$6<$G225+$J225),IF(BZ$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CA$6,CA$6<$G225+$J225),IF(CA$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CB$6,CB$6<$G225+$J225),IF(CB$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CC$6,CC$6<$G225+$J225),IF(CC$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CD$6,CD$6<$G225+$J225),IF(CD$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CE$6,CE$6<$G225+$J225),IF(CE$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CF$6,CF$6<$G225+$J225),IF(CF$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CG$6,CG$6<$G225+$J225),IF(CG$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CH$6,CH$6<$G225+$J225),IF(CH$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CI$6,CI$6<$G225+$J225),IF(CI$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CJ$6,CJ$6<$G225+$J225),IF(CJ$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CK$6,CK$6<$G225+$J225),IF(CK$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CL$6,CL$6<$G225+$J225),IF(CL$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CM$6,CM$6<$G225+$J225),IF(CM$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CN$6,CN$6<$G225+$J225),IF(CN$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CO$6,CO$6<$G225+$J225),IF(CO$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CP$6,CP$6<$G225+$J225),IF(CP$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CQ$6,CQ$6<$G225+$J225),IF(CQ$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CR$6,CR$6<$G225+$J225),IF(CR$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CS$6,CS$6<$G225+$J225),IF(CS$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CT$6,CT$6<$G225+$J225),IF(CT$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CU$6,CU$6<$G225+$J225),IF(CU$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CV$6,CV$6<$G225+$J225),IF(CV$6<=($G225-1+$M225),$O225*$P225,$H225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CW$6,CW$6<$G225+$J225),IF(CW$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CX$6,CX$6<$G225+$J225),IF(CX$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CY$6,CY$6<$G225+$J225),IF(CY$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=CZ$6,CZ$6<$G225+$J225),IF(CZ$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DA$6,DA$6<$G225+$J225),IF(DA$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DB$6,DB$6<$G225+$J225),IF(DB$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DC$6,DC$6<$G225+$J225),IF(DC$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DD$6,DD$6<$G225+$J225),IF(DD$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DE$6,DE$6<$G225+$J225),IF(DE$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DF$6,DF$6<$G225+$J225),IF(DF$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DG$6,DG$6<$G225+$J225),IF(DG$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DH$6,DH$6<$G225+$J225),IF(DH$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DI$6,DI$6<$G225+$J225),IF(DI$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DJ$6,DJ$6<$G225+$J225),IF(DJ$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DK$6,DK$6<$G225+$J225),IF(DK$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DL$6,DL$6<$G225+$J225),IF(DL$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DM$6,DM$6<$G225+$J225),IF(DM$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DN$6,DN$6<$G225+$J225),IF(DN$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DO$6,DO$6<$G225+$J225),IF(DO$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DP$6,DP$6<$G225+$J225),IF(DP$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DQ$6,DQ$6<$G225+$J225),IF(DQ$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DR$6,DR$6<$G225+$J225),IF(DR$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DS$6,DS$6<$G225+$J225),IF(DS$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DT$6,DT$6<$G225+$J225),IF(DT$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DU$6,DU$6<$G225+$J225),IF(DU$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DV$6,DV$6<$G225+$J225),IF(DV$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DW$6,DW$6<$G225+$J225),IF(DW$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G225<=DX$6,DX$6<$G225+$J225),IF(DX$6<=($G225-1+$M225),$N225*$P225,$I225*$P225),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E225=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFUnknownUnknownHPNC Unknown Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A232,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A232,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A232,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Unknown Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A232,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A232,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.52198575400723746},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.52168408266716937},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A232,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G232<=Q$6,Q$6<$G232+$J232),IF(Q$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=R$6,R$6<$G232+$J232),IF(R$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=S$6,S$6<$G232+$J232),IF(S$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=T$6,T$6<$G232+$J232),IF(T$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=U$6,U$6<$G232+$J232),IF(U$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=V$6,V$6<$G232+$J232),IF(V$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=W$6,W$6<$G232+$J232),IF(W$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=X$6,X$6<$G232+$J232),IF(X$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=Y$6,Y$6<$G232+$J232),IF(Y$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=Z$6,Z$6<$G232+$J232),IF(Z$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AA$6,AA$6<$G232+$J232),IF(AA$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AB$6,AB$6<$G232+$J232),IF(AB$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AC$6,AC$6<$G232+$J232),IF(AC$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AD$6,AD$6<$G232+$J232),IF(AD$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AE$6,AE$6<$G232+$J232),IF(AE$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AF$6,AF$6<$G232+$J232),IF(AF$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AG$6,AG$6<$G232+$J232),IF(AG$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AH$6,AH$6<$G232+$J232),IF(AH$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AI$6,AI$6<$G232+$J232),IF(AI$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AJ$6,AJ$6<$G232+$J232),IF(AJ$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AK$6,AK$6<$G232+$J232),IF(AK$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AL$6,AL$6<$G232+$J232),IF(AL$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AM$6,AM$6<$G232+$J232),IF(AM$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AN$6,AN$6<$G232+$J232),IF(AN$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AO$6,AO$6<$G232+$J232),IF(AO$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AP$6,AP$6<$G232+$J232),IF(AP$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AQ$6,AQ$6<$G232+$J232),IF(AQ$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AR$6,AR$6<$G232+$J232),IF(AR$6<=($G232-1+$M232),$O232*$L232*$P232,$H232*$L232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AS$6,AS$6<$G232+$J232),IF(AS$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AT$6,AT$6<$G232+$J232),IF(AT$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AU$6,AU$6<$G232+$J232),IF(AU$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AV$6,AV$6<$G232+$J232),IF(AV$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AW$6,AW$6<$G232+$J232),IF(AW$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AX$6,AX$6<$G232+$J232),IF(AX$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AY$6,AY$6<$G232+$J232),IF(AY$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=AZ$6,AZ$6<$G232+$J232),IF(AZ$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BA$6,BA$6<$G232+$J232),IF(BA$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BB$6,BB$6<$G232+$J232),IF(BB$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BC$6,BC$6<$G232+$J232),IF(BC$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BD$6,BD$6<$G232+$J232),IF(BD$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BE$6,BE$6<$G232+$J232),IF(BE$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BF$6,BF$6<$G232+$J232),IF(BF$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BG$6,BG$6<$G232+$J232),IF(BG$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BH$6,BH$6<$G232+$J232),IF(BH$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BI$6,BI$6<$G232+$J232),IF(BI$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BJ$6,BJ$6<$G232+$J232),IF(BJ$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BK$6,BK$6<$G232+$J232),IF(BK$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BL$6,BL$6<$G232+$J232),IF(BL$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BM$6,BM$6<$G232+$J232),IF(BM$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BN$6,BN$6<$G232+$J232),IF(BN$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BO$6,BO$6<$G232+$J232),IF(BO$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BP$6,BP$6<$G232+$J232),IF(BP$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BQ$6,BQ$6<$G232+$J232),IF(BQ$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BR$6,BR$6<$G232+$J232),IF(BR$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BS$6,BS$6<$G232+$J232),IF(BS$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BT$6,BT$6<$G232+$J232),IF(BT$6<=($G232-1+$M232),$N232*$K232*$P232,$I232*$K232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BU$6,BU$6<$G232+$J232),IF(BU$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BV$6,BV$6<$G232+$J232),IF(BV$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BW$6,BW$6<$G232+$J232),IF(BW$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BX$6,BX$6<$G232+$J232),IF(BX$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BY$6,BY$6<$G232+$J232),IF(BY$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=BZ$6,BZ$6<$G232+$J232),IF(BZ$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CA$6,CA$6<$G232+$J232),IF(CA$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CB$6,CB$6<$G232+$J232),IF(CB$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CC$6,CC$6<$G232+$J232),IF(CC$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CD$6,CD$6<$G232+$J232),IF(CD$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CE$6,CE$6<$G232+$J232),IF(CE$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CF$6,CF$6<$G232+$J232),IF(CF$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CG$6,CG$6<$G232+$J232),IF(CG$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CH$6,CH$6<$G232+$J232),IF(CH$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CI$6,CI$6<$G232+$J232),IF(CI$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CJ$6,CJ$6<$G232+$J232),IF(CJ$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CK$6,CK$6<$G232+$J232),IF(CK$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CL$6,CL$6<$G232+$J232),IF(CL$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CM$6,CM$6<$G232+$J232),IF(CM$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CN$6,CN$6<$G232+$J232),IF(CN$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CO$6,CO$6<$G232+$J232),IF(CO$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CP$6,CP$6<$G232+$J232),IF(CP$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CQ$6,CQ$6<$G232+$J232),IF(CQ$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CR$6,CR$6<$G232+$J232),IF(CR$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CS$6,CS$6<$G232+$J232),IF(CS$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CT$6,CT$6<$G232+$J232),IF(CT$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CU$6,CU$6<$G232+$J232),IF(CU$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CV$6,CV$6<$G232+$J232),IF(CV$6<=($G232-1+$M232),$O232*$P232,$H232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CW$6,CW$6<$G232+$J232),IF(CW$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CX$6,CX$6<$G232+$J232),IF(CX$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CY$6,CY$6<$G232+$J232),IF(CY$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=CZ$6,CZ$6<$G232+$J232),IF(CZ$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DA$6,DA$6<$G232+$J232),IF(DA$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DB$6,DB$6<$G232+$J232),IF(DB$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DC$6,DC$6<$G232+$J232),IF(DC$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DD$6,DD$6<$G232+$J232),IF(DD$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DE$6,DE$6<$G232+$J232),IF(DE$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DF$6,DF$6<$G232+$J232),IF(DF$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DG$6,DG$6<$G232+$J232),IF(DG$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DH$6,DH$6<$G232+$J232),IF(DH$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DI$6,DI$6<$G232+$J232),IF(DI$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DJ$6,DJ$6<$G232+$J232),IF(DJ$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DK$6,DK$6<$G232+$J232),IF(DK$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DL$6,DL$6<$G232+$J232),IF(DL$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DM$6,DM$6<$G232+$J232),IF(DM$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DN$6,DN$6<$G232+$J232),IF(DN$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DO$6,DO$6<$G232+$J232),IF(DO$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DP$6,DP$6<$G232+$J232),IF(DP$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DQ$6,DQ$6<$G232+$J232),IF(DQ$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DR$6,DR$6<$G232+$J232),IF(DR$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DS$6,DS$6<$G232+$J232),IF(DS$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DT$6,DT$6<$G232+$J232),IF(DT$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DU$6,DU$6<$G232+$J232),IF(DU$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DV$6,DV$6<$G232+$J232),IF(DV$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DW$6,DW$6<$G232+$J232),IF(DW$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G232<=DX$6,DX$6<$G232+$J232),IF(DX$6<=($G232-1+$M232),$N232*$P232,$I232*$P232),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E232=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A241,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A241,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HVAC Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A241,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CAC SEER 14.5 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A241,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A241,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.2937285311450717E-2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":65.224489795918345},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75130716759907124},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75130716759907124},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A241,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G241<=Q$6,Q$6<$G241+$J241),IF(Q$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=R$6,R$6<$G241+$J241),IF(R$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=S$6,S$6<$G241+$J241),IF(S$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=T$6,T$6<$G241+$J241),IF(T$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=U$6,U$6<$G241+$J241),IF(U$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=V$6,V$6<$G241+$J241),IF(V$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=W$6,W$6<$G241+$J241),IF(W$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=X$6,X$6<$G241+$J241),IF(X$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=Y$6,Y$6<$G241+$J241),IF(Y$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=Z$6,Z$6<$G241+$J241),IF(Z$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AA$6,AA$6<$G241+$J241),IF(AA$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AB$6,AB$6<$G241+$J241),IF(AB$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AC$6,AC$6<$G241+$J241),IF(AC$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AD$6,AD$6<$G241+$J241),IF(AD$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AE$6,AE$6<$G241+$J241),IF(AE$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AF$6,AF$6<$G241+$J241),IF(AF$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AG$6,AG$6<$G241+$J241),IF(AG$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AH$6,AH$6<$G241+$J241),IF(AH$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AI$6,AI$6<$G241+$J241),IF(AI$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AJ$6,AJ$6<$G241+$J241),IF(AJ$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AK$6,AK$6<$G241+$J241),IF(AK$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AL$6,AL$6<$G241+$J241),IF(AL$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AM$6,AM$6<$G241+$J241),IF(AM$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AN$6,AN$6<$G241+$J241),IF(AN$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AO$6,AO$6<$G241+$J241),IF(AO$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AP$6,AP$6<$G241+$J241),IF(AP$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AQ$6,AQ$6<$G241+$J241),IF(AQ$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AR$6,AR$6<$G241+$J241),IF(AR$6<=($G241-1+$M241),$O241*$L241*$P241,$H241*$L241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AS$6,AS$6<$G241+$J241),IF(AS$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AT$6,AT$6<$G241+$J241),IF(AT$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AU$6,AU$6<$G241+$J241),IF(AU$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AV$6,AV$6<$G241+$J241),IF(AV$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AW$6,AW$6<$G241+$J241),IF(AW$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AX$6,AX$6<$G241+$J241),IF(AX$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AY$6,AY$6<$G241+$J241),IF(AY$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=AZ$6,AZ$6<$G241+$J241),IF(AZ$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BA$6,BA$6<$G241+$J241),IF(BA$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BB$6,BB$6<$G241+$J241),IF(BB$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BC$6,BC$6<$G241+$J241),IF(BC$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BD$6,BD$6<$G241+$J241),IF(BD$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BE$6,BE$6<$G241+$J241),IF(BE$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BF$6,BF$6<$G241+$J241),IF(BF$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BG$6,BG$6<$G241+$J241),IF(BG$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BH$6,BH$6<$G241+$J241),IF(BH$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BI$6,BI$6<$G241+$J241),IF(BI$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BJ$6,BJ$6<$G241+$J241),IF(BJ$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BK$6,BK$6<$G241+$J241),IF(BK$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BL$6,BL$6<$G241+$J241),IF(BL$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BM$6,BM$6<$G241+$J241),IF(BM$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BN$6,BN$6<$G241+$J241),IF(BN$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BO$6,BO$6<$G241+$J241),IF(BO$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BP$6,BP$6<$G241+$J241),IF(BP$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BQ$6,BQ$6<$G241+$J241),IF(BQ$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BR$6,BR$6<$G241+$J241),IF(BR$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BS$6,BS$6<$G241+$J241),IF(BS$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BT$6,BT$6<$G241+$J241),IF(BT$6<=($G241-1+$M241),$N241*$K241*$P241,$I241*$K241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BU$6,BU$6<$G241+$J241),IF(BU$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BV$6,BV$6<$G241+$J241),IF(BV$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BW$6,BW$6<$G241+$J241),IF(BW$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BX$6,BX$6<$G241+$J241),IF(BX$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BY$6,BY$6<$G241+$J241),IF(BY$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=BZ$6,BZ$6<$G241+$J241),IF(BZ$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CA$6,CA$6<$G241+$J241),IF(CA$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CB$6,CB$6<$G241+$J241),IF(CB$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CC$6,CC$6<$G241+$J241),IF(CC$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CD$6,CD$6<$G241+$J241),IF(CD$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CE$6,CE$6<$G241+$J241),IF(CE$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CF$6,CF$6<$G241+$J241),IF(CF$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CG$6,CG$6<$G241+$J241),IF(CG$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CH$6,CH$6<$G241+$J241),IF(CH$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CI$6,CI$6<$G241+$J241),IF(CI$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CJ$6,CJ$6<$G241+$J241),IF(CJ$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CK$6,CK$6<$G241+$J241),IF(CK$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CL$6,CL$6<$G241+$J241),IF(CL$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CM$6,CM$6<$G241+$J241),IF(CM$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CN$6,CN$6<$G241+$J241),IF(CN$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CO$6,CO$6<$G241+$J241),IF(CO$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CP$6,CP$6<$G241+$J241),IF(CP$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CQ$6,CQ$6<$G241+$J241),IF(CQ$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CR$6,CR$6<$G241+$J241),IF(CR$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CS$6,CS$6<$G241+$J241),IF(CS$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CT$6,CT$6<$G241+$J241),IF(CT$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CU$6,CU$6<$G241+$J241),IF(CU$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CV$6,CV$6<$G241+$J241),IF(CV$6<=($G241-1+$M241),$O241*$P241,$H241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CW$6,CW$6<$G241+$J241),IF(CW$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CX$6,CX$6<$G241+$J241),IF(CX$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CY$6,CY$6<$G241+$J241),IF(CY$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=CZ$6,CZ$6<$G241+$J241),IF(CZ$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DA$6,DA$6<$G241+$J241),IF(DA$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DB$6,DB$6<$G241+$J241),IF(DB$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DC$6,DC$6<$G241+$J241),IF(DC$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DD$6,DD$6<$G241+$J241),IF(DD$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DE$6,DE$6<$G241+$J241),IF(DE$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DF$6,DF$6<$G241+$J241),IF(DF$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DG$6,DG$6<$G241+$J241),IF(DG$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DH$6,DH$6<$G241+$J241),IF(DH$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DI$6,DI$6<$G241+$J241),IF(DI$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DJ$6,DJ$6<$G241+$J241),IF(DJ$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DK$6,DK$6<$G241+$J241),IF(DK$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DL$6,DL$6<$G241+$J241),IF(DL$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DM$6,DM$6<$G241+$J241),IF(DM$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DN$6,DN$6<$G241+$J241),IF(DN$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DO$6,DO$6<$G241+$J241),IF(DO$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DP$6,DP$6<$G241+$J241),IF(DP$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DQ$6,DQ$6<$G241+$J241),IF(DQ$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DR$6,DR$6<$G241+$J241),IF(DR$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DS$6,DS$6<$G241+$J241),IF(DS$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DT$6,DT$6<$G241+$J241),IF(DT$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DU$6,DU$6<$G241+$J241),IF(DU$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DV$6,DV$6<$G241+$J241),IF(DV$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DW$6,DW$6<$G241+$J241),IF(DW$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G241<=DX$6,DX$6<$G241+$J241),IF(DX$6<=($G241-1+$M241),$N241*$P241,$I241*$P241),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E241=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 15CAC SEER 15CAC SEER 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A242,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A242,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HVAC Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A242,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CAC SEER 15 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A242,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A242,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.10511549941944202},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75130716759906657},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75130716759906657},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A242,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G242<=Q$6,Q$6<$G242+$J242),IF(Q$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=R$6,R$6<$G242+$J242),IF(R$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=S$6,S$6<$G242+$J242),IF(S$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=T$6,T$6<$G242+$J242),IF(T$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=U$6,U$6<$G242+$J242),IF(U$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=V$6,V$6<$G242+$J242),IF(V$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=W$6,W$6<$G242+$J242),IF(W$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=X$6,X$6<$G242+$J242),IF(X$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=Y$6,Y$6<$G242+$J242),IF(Y$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=Z$6,Z$6<$G242+$J242),IF(Z$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AA$6,AA$6<$G242+$J242),IF(AA$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AB$6,AB$6<$G242+$J242),IF(AB$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AC$6,AC$6<$G242+$J242),IF(AC$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AD$6,AD$6<$G242+$J242),IF(AD$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AE$6,AE$6<$G242+$J242),IF(AE$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AF$6,AF$6<$G242+$J242),IF(AF$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AG$6,AG$6<$G242+$J242),IF(AG$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AH$6,AH$6<$G242+$J242),IF(AH$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AI$6,AI$6<$G242+$J242),IF(AI$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AJ$6,AJ$6<$G242+$J242),IF(AJ$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AK$6,AK$6<$G242+$J242),IF(AK$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AL$6,AL$6<$G242+$J242),IF(AL$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AM$6,AM$6<$G242+$J242),IF(AM$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AN$6,AN$6<$G242+$J242),IF(AN$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AO$6,AO$6<$G242+$J242),IF(AO$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AP$6,AP$6<$G242+$J242),IF(AP$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AQ$6,AQ$6<$G242+$J242),IF(AQ$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AR$6,AR$6<$G242+$J242),IF(AR$6<=($G242-1+$M242),$O242*$L242*$P242,$H242*$L242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AS$6,AS$6<$G242+$J242),IF(AS$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AT$6,AT$6<$G242+$J242),IF(AT$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AU$6,AU$6<$G242+$J242),IF(AU$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AV$6,AV$6<$G242+$J242),IF(AV$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AW$6,AW$6<$G242+$J242),IF(AW$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AX$6,AX$6<$G242+$J242),IF(AX$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AY$6,AY$6<$G242+$J242),IF(AY$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=AZ$6,AZ$6<$G242+$J242),IF(AZ$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BA$6,BA$6<$G242+$J242),IF(BA$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BB$6,BB$6<$G242+$J242),IF(BB$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BC$6,BC$6<$G242+$J242),IF(BC$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BD$6,BD$6<$G242+$J242),IF(BD$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BE$6,BE$6<$G242+$J242),IF(BE$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BF$6,BF$6<$G242+$J242),IF(BF$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BG$6,BG$6<$G242+$J242),IF(BG$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BH$6,BH$6<$G242+$J242),IF(BH$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BI$6,BI$6<$G242+$J242),IF(BI$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BJ$6,BJ$6<$G242+$J242),IF(BJ$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BK$6,BK$6<$G242+$J242),IF(BK$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BL$6,BL$6<$G242+$J242),IF(BL$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BM$6,BM$6<$G242+$J242),IF(BM$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BN$6,BN$6<$G242+$J242),IF(BN$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BO$6,BO$6<$G242+$J242),IF(BO$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BP$6,BP$6<$G242+$J242),IF(BP$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BQ$6,BQ$6<$G242+$J242),IF(BQ$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BR$6,BR$6<$G242+$J242),IF(BR$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BS$6,BS$6<$G242+$J242),IF(BS$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BT$6,BT$6<$G242+$J242),IF(BT$6<=($G242-1+$M242),$N242*$K242*$P242,$I242*$K242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BU$6,BU$6<$G242+$J242),IF(BU$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BV$6,BV$6<$G242+$J242),IF(BV$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BW$6,BW$6<$G242+$J242),IF(BW$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BX$6,BX$6<$G242+$J242),IF(BX$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BY$6,BY$6<$G242+$J242),IF(BY$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=BZ$6,BZ$6<$G242+$J242),IF(BZ$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CA$6,CA$6<$G242+$J242),IF(CA$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CB$6,CB$6<$G242+$J242),IF(CB$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CC$6,CC$6<$G242+$J242),IF(CC$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CD$6,CD$6<$G242+$J242),IF(CD$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CE$6,CE$6<$G242+$J242),IF(CE$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CF$6,CF$6<$G242+$J242),IF(CF$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CG$6,CG$6<$G242+$J242),IF(CG$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CH$6,CH$6<$G242+$J242),IF(CH$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CI$6,CI$6<$G242+$J242),IF(CI$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CJ$6,CJ$6<$G242+$J242),IF(CJ$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CK$6,CK$6<$G242+$J242),IF(CK$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CL$6,CL$6<$G242+$J242),IF(CL$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CM$6,CM$6<$G242+$J242),IF(CM$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CN$6,CN$6<$G242+$J242),IF(CN$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CO$6,CO$6<$G242+$J242),IF(CO$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CP$6,CP$6<$G242+$J242),IF(CP$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CQ$6,CQ$6<$G242+$J242),IF(CQ$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CR$6,CR$6<$G242+$J242),IF(CR$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CS$6,CS$6<$G242+$J242),IF(CS$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CT$6,CT$6<$G242+$J242),IF(CT$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CU$6,CU$6<$G242+$J242),IF(CU$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CV$6,CV$6<$G242+$J242),IF(CV$6<=($G242-1+$M242),$O242*$P242,$H242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CW$6,CW$6<$G242+$J242),IF(CW$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CX$6,CX$6<$G242+$J242),IF(CX$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CY$6,CY$6<$G242+$J242),IF(CY$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=CZ$6,CZ$6<$G242+$J242),IF(CZ$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DA$6,DA$6<$G242+$J242),IF(DA$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DB$6,DB$6<$G242+$J242),IF(DB$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DC$6,DC$6<$G242+$J242),IF(DC$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DD$6,DD$6<$G242+$J242),IF(DD$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DE$6,DE$6<$G242+$J242),IF(DE$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DF$6,DF$6<$G242+$J242),IF(DF$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DG$6,DG$6<$G242+$J242),IF(DG$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DH$6,DH$6<$G242+$J242),IF(DH$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DI$6,DI$6<$G242+$J242),IF(DI$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DJ$6,DJ$6<$G242+$J242),IF(DJ$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DK$6,DK$6<$G242+$J242),IF(DK$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DL$6,DL$6<$G242+$J242),IF(DL$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DM$6,DM$6<$G242+$J242),IF(DM$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DN$6,DN$6<$G242+$J242),IF(DN$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DO$6,DO$6<$G242+$J242),IF(DO$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DP$6,DP$6<$G242+$J242),IF(DP$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DQ$6,DQ$6<$G242+$J242),IF(DQ$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DR$6,DR$6<$G242+$J242),IF(DR$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DS$6,DS$6<$G242+$J242),IF(DS$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DT$6,DT$6<$G242+$J242),IF(DT$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DU$6,DU$6<$G242+$J242),IF(DU$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DV$6,DV$6<$G242+$J242),IF(DV$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DW$6,DW$6<$G242+$J242),IF(DW$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G242<=DX$6,DX$6<$G242+$J242),IF(DX$6<=($G242-1+$M242),$N242*$P242,$I242*$P242),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E242=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessPSU Oshawas Inc. CFFPSU EUL 20PSU EUL 20PSU EUL 20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A253,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A253,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"PSU Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A253,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"PSU EUL 20 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A253,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A253,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":true},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":20},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A253,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G253<=Q$6,Q$6<$G253+$J253),IF(Q$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=R$6,R$6<$G253+$J253),IF(R$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=S$6,S$6<$G253+$J253),IF(S$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=T$6,T$6<$G253+$J253),IF(T$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=U$6,U$6<$G253+$J253),IF(U$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=V$6,V$6<$G253+$J253),IF(V$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=W$6,W$6<$G253+$J253),IF(W$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=X$6,X$6<$G253+$J253),IF(X$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=Y$6,Y$6<$G253+$J253),IF(Y$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=Z$6,Z$6<$G253+$J253),IF(Z$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AA$6,AA$6<$G253+$J253),IF(AA$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AB$6,AB$6<$G253+$J253),IF(AB$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AC$6,AC$6<$G253+$J253),IF(AC$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AD$6,AD$6<$G253+$J253),IF(AD$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AE$6,AE$6<$G253+$J253),IF(AE$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AF$6,AF$6<$G253+$J253),IF(AF$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AG$6,AG$6<$G253+$J253),IF(AG$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AH$6,AH$6<$G253+$J253),IF(AH$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AI$6,AI$6<$G253+$J253),IF(AI$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AJ$6,AJ$6<$G253+$J253),IF(AJ$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AK$6,AK$6<$G253+$J253),IF(AK$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AL$6,AL$6<$G253+$J253),IF(AL$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AM$6,AM$6<$G253+$J253),IF(AM$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AN$6,AN$6<$G253+$J253),IF(AN$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AO$6,AO$6<$G253+$J253),IF(AO$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AP$6,AP$6<$G253+$J253),IF(AP$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AQ$6,AQ$6<$G253+$J253),IF(AQ$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AR$6,AR$6<$G253+$J253),IF(AR$6<=($G253-1+$M253),$O253*$L253*$P253,$H253*$L253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AS$6,AS$6<$G253+$J253),IF(AS$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AT$6,AT$6<$G253+$J253),IF(AT$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AU$6,AU$6<$G253+$J253),IF(AU$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AV$6,AV$6<$G253+$J253),IF(AV$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AW$6,AW$6<$G253+$J253),IF(AW$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AX$6,AX$6<$G253+$J253),IF(AX$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AY$6,AY$6<$G253+$J253),IF(AY$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=AZ$6,AZ$6<$G253+$J253),IF(AZ$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BA$6,BA$6<$G253+$J253),IF(BA$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BB$6,BB$6<$G253+$J253),IF(BB$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BC$6,BC$6<$G253+$J253),IF(BC$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BD$6,BD$6<$G253+$J253),IF(BD$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BE$6,BE$6<$G253+$J253),IF(BE$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BF$6,BF$6<$G253+$J253),IF(BF$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BG$6,BG$6<$G253+$J253),IF(BG$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BH$6,BH$6<$G253+$J253),IF(BH$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BI$6,BI$6<$G253+$J253),IF(BI$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BJ$6,BJ$6<$G253+$J253),IF(BJ$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BK$6,BK$6<$G253+$J253),IF(BK$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BL$6,BL$6<$G253+$J253),IF(BL$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BM$6,BM$6<$G253+$J253),IF(BM$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BN$6,BN$6<$G253+$J253),IF(BN$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BO$6,BO$6<$G253+$J253),IF(BO$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BP$6,BP$6<$G253+$J253),IF(BP$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BQ$6,BQ$6<$G253+$J253),IF(BQ$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BR$6,BR$6<$G253+$J253),IF(BR$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BS$6,BS$6<$G253+$J253),IF(BS$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BT$6,BT$6<$G253+$J253),IF(BT$6<=($G253-1+$M253),$N253*$K253*$P253,$I253*$K253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BU$6,BU$6<$G253+$J253),IF(BU$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BV$6,BV$6<$G253+$J253),IF(BV$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BW$6,BW$6<$G253+$J253),IF(BW$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BX$6,BX$6<$G253+$J253),IF(BX$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BY$6,BY$6<$G253+$J253),IF(BY$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=BZ$6,BZ$6<$G253+$J253),IF(BZ$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CA$6,CA$6<$G253+$J253),IF(CA$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CB$6,CB$6<$G253+$J253),IF(CB$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CC$6,CC$6<$G253+$J253),IF(CC$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CD$6,CD$6<$G253+$J253),IF(CD$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CE$6,CE$6<$G253+$J253),IF(CE$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CF$6,CF$6<$G253+$J253),IF(CF$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CG$6,CG$6<$G253+$J253),IF(CG$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CH$6,CH$6<$G253+$J253),IF(CH$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CI$6,CI$6<$G253+$J253),IF(CI$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CJ$6,CJ$6<$G253+$J253),IF(CJ$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CK$6,CK$6<$G253+$J253),IF(CK$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CL$6,CL$6<$G253+$J253),IF(CL$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CM$6,CM$6<$G253+$J253),IF(CM$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CN$6,CN$6<$G253+$J253),IF(CN$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CO$6,CO$6<$G253+$J253),IF(CO$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CP$6,CP$6<$G253+$J253),IF(CP$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CQ$6,CQ$6<$G253+$J253),IF(CQ$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CR$6,CR$6<$G253+$J253),IF(CR$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CS$6,CS$6<$G253+$J253),IF(CS$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CT$6,CT$6<$G253+$J253),IF(CT$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CU$6,CU$6<$G253+$J253),IF(CU$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CV$6,CV$6<$G253+$J253),IF(CV$6<=($G253-1+$M253),$O253*$P253,$H253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CW$6,CW$6<$G253+$J253),IF(CW$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CX$6,CX$6<$G253+$J253),IF(CX$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CY$6,CY$6<$G253+$J253),IF(CY$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=CZ$6,CZ$6<$G253+$J253),IF(CZ$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DA$6,DA$6<$G253+$J253),IF(DA$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DB$6,DB$6<$G253+$J253),IF(DB$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DC$6,DC$6<$G253+$J253),IF(DC$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DD$6,DD$6<$G253+$J253),IF(DD$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DE$6,DE$6<$G253+$J253),IF(DE$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DF$6,DF$6<$G253+$J253),IF(DF$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DG$6,DG$6<$G253+$J253),IF(DG$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DH$6,DH$6<$G253+$J253),IF(DH$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DI$6,DI$6<$G253+$J253),IF(DI$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DJ$6,DJ$6<$G253+$J253),IF(DJ$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DK$6,DK$6<$G253+$J253),IF(DK$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DL$6,DL$6<$G253+$J253),IF(DL$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DM$6,DM$6<$G253+$J253),IF(DM$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DN$6,DN$6<$G253+$J253),IF(DN$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DO$6,DO$6<$G253+$J253),IF(DO$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DP$6,DP$6<$G253+$J253),IF(DP$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DQ$6,DQ$6<$G253+$J253),IF(DQ$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DR$6,DR$6<$G253+$J253),IF(DR$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DS$6,DS$6<$G253+$J253),IF(DS$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DT$6,DT$6<$G253+$J253),IF(DT$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DU$6,DU$6<$G253+$J253),IF(DU$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DV$6,DV$6<$G253+$J253),IF(DV$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DW$6,DW$6<$G253+$J253),IF(DW$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G253<=DX$6,DX$6<$G253+$J253),IF(DX$6<=($G253-1+$M253),$N253*$P253,$I253*$P253),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E253=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL01Energy Manager EUL01Energy Manager EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A255,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A255,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A255,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL01 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A255,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A255,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A255,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G255<=Q$6,Q$6<$G255+$J255),IF(Q$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=R$6,R$6<$G255+$J255),IF(R$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=S$6,S$6<$G255+$J255),IF(S$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=T$6,T$6<$G255+$J255),IF(T$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=U$6,U$6<$G255+$J255),IF(U$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=V$6,V$6<$G255+$J255),IF(V$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=W$6,W$6<$G255+$J255),IF(W$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=X$6,X$6<$G255+$J255),IF(X$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=Y$6,Y$6<$G255+$J255),IF(Y$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=Z$6,Z$6<$G255+$J255),IF(Z$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AA$6,AA$6<$G255+$J255),IF(AA$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AB$6,AB$6<$G255+$J255),IF(AB$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AC$6,AC$6<$G255+$J255),IF(AC$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AD$6,AD$6<$G255+$J255),IF(AD$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AE$6,AE$6<$G255+$J255),IF(AE$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AF$6,AF$6<$G255+$J255),IF(AF$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AG$6,AG$6<$G255+$J255),IF(AG$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AH$6,AH$6<$G255+$J255),IF(AH$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AI$6,AI$6<$G255+$J255),IF(AI$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AJ$6,AJ$6<$G255+$J255),IF(AJ$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AK$6,AK$6<$G255+$J255),IF(AK$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AL$6,AL$6<$G255+$J255),IF(AL$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AM$6,AM$6<$G255+$J255),IF(AM$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AN$6,AN$6<$G255+$J255),IF(AN$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AO$6,AO$6<$G255+$J255),IF(AO$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AP$6,AP$6<$G255+$J255),IF(AP$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AQ$6,AQ$6<$G255+$J255),IF(AQ$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AR$6,AR$6<$G255+$J255),IF(AR$6<=($G255-1+$M255),$O255*$L255*$P255,$H255*$L255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AS$6,AS$6<$G255+$J255),IF(AS$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AT$6,AT$6<$G255+$J255),IF(AT$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AU$6,AU$6<$G255+$J255),IF(AU$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AV$6,AV$6<$G255+$J255),IF(AV$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AW$6,AW$6<$G255+$J255),IF(AW$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AX$6,AX$6<$G255+$J255),IF(AX$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AY$6,AY$6<$G255+$J255),IF(AY$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=AZ$6,AZ$6<$G255+$J255),IF(AZ$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BA$6,BA$6<$G255+$J255),IF(BA$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BB$6,BB$6<$G255+$J255),IF(BB$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BC$6,BC$6<$G255+$J255),IF(BC$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BD$6,BD$6<$G255+$J255),IF(BD$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BE$6,BE$6<$G255+$J255),IF(BE$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BF$6,BF$6<$G255+$J255),IF(BF$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BG$6,BG$6<$G255+$J255),IF(BG$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BH$6,BH$6<$G255+$J255),IF(BH$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BI$6,BI$6<$G255+$J255),IF(BI$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BJ$6,BJ$6<$G255+$J255),IF(BJ$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BK$6,BK$6<$G255+$J255),IF(BK$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BL$6,BL$6<$G255+$J255),IF(BL$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BM$6,BM$6<$G255+$J255),IF(BM$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BN$6,BN$6<$G255+$J255),IF(BN$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BO$6,BO$6<$G255+$J255),IF(BO$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BP$6,BP$6<$G255+$J255),IF(BP$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BQ$6,BQ$6<$G255+$J255),IF(BQ$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BR$6,BR$6<$G255+$J255),IF(BR$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BS$6,BS$6<$G255+$J255),IF(BS$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BT$6,BT$6<$G255+$J255),IF(BT$6<=($G255-1+$M255),$N255*$K255*$P255,$I255*$K255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BU$6,BU$6<$G255+$J255),IF(BU$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BV$6,BV$6<$G255+$J255),IF(BV$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BW$6,BW$6<$G255+$J255),IF(BW$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BX$6,BX$6<$G255+$J255),IF(BX$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BY$6,BY$6<$G255+$J255),IF(BY$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=BZ$6,BZ$6<$G255+$J255),IF(BZ$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CA$6,CA$6<$G255+$J255),IF(CA$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CB$6,CB$6<$G255+$J255),IF(CB$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CC$6,CC$6<$G255+$J255),IF(CC$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CD$6,CD$6<$G255+$J255),IF(CD$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CE$6,CE$6<$G255+$J255),IF(CE$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CF$6,CF$6<$G255+$J255),IF(CF$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CG$6,CG$6<$G255+$J255),IF(CG$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CH$6,CH$6<$G255+$J255),IF(CH$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CI$6,CI$6<$G255+$J255),IF(CI$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CJ$6,CJ$6<$G255+$J255),IF(CJ$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CK$6,CK$6<$G255+$J255),IF(CK$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CL$6,CL$6<$G255+$J255),IF(CL$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CM$6,CM$6<$G255+$J255),IF(CM$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CN$6,CN$6<$G255+$J255),IF(CN$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CO$6,CO$6<$G255+$J255),IF(CO$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CP$6,CP$6<$G255+$J255),IF(CP$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CQ$6,CQ$6<$G255+$J255),IF(CQ$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CR$6,CR$6<$G255+$J255),IF(CR$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CS$6,CS$6<$G255+$J255),IF(CS$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CT$6,CT$6<$G255+$J255),IF(CT$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CU$6,CU$6<$G255+$J255),IF(CU$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CV$6,CV$6<$G255+$J255),IF(CV$6<=($G255-1+$M255),$O255*$P255,$H255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CW$6,CW$6<$G255+$J255),IF(CW$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CX$6,CX$6<$G255+$J255),IF(CX$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CY$6,CY$6<$G255+$J255),IF(CY$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=CZ$6,CZ$6<$G255+$J255),IF(CZ$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DA$6,DA$6<$G255+$J255),IF(DA$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DB$6,DB$6<$G255+$J255),IF(DB$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DC$6,DC$6<$G255+$J255),IF(DC$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DD$6,DD$6<$G255+$J255),IF(DD$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DE$6,DE$6<$G255+$J255),IF(DE$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DF$6,DF$6<$G255+$J255),IF(DF$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DG$6,DG$6<$G255+$J255),IF(DG$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DH$6,DH$6<$G255+$J255),IF(DH$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DI$6,DI$6<$G255+$J255),IF(DI$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DJ$6,DJ$6<$G255+$J255),IF(DJ$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DK$6,DK$6<$G255+$J255),IF(DK$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DL$6,DL$6<$G255+$J255),IF(DL$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DM$6,DM$6<$G255+$J255),IF(DM$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DN$6,DN$6<$G255+$J255),IF(DN$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DO$6,DO$6<$G255+$J255),IF(DO$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DP$6,DP$6<$G255+$J255),IF(DP$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DQ$6,DQ$6<$G255+$J255),IF(DQ$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DR$6,DR$6<$G255+$J255),IF(DR$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DS$6,DS$6<$G255+$J255),IF(DS$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DT$6,DT$6<$G255+$J255),IF(DT$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DU$6,DU$6<$G255+$J255),IF(DU$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DV$6,DV$6<$G255+$J255),IF(DV$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DW$6,DW$6<$G255+$J255),IF(DW$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G255<=DX$6,DX$6<$G255+$J255),IF(DX$6<=($G255-1+$M255),$N255*$P255,$I255*$P255),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E255=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL08Energy Manager EUL08Energy Manager EUL08 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A262,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A262,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A262,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL08 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A262,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A262,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81000000000000094},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A262,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G262<=Q$6,Q$6<$G262+$J262),IF(Q$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=R$6,R$6<$G262+$J262),IF(R$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=S$6,S$6<$G262+$J262),IF(S$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=T$6,T$6<$G262+$J262),IF(T$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=U$6,U$6<$G262+$J262),IF(U$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=V$6,V$6<$G262+$J262),IF(V$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=W$6,W$6<$G262+$J262),IF(W$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=X$6,X$6<$G262+$J262),IF(X$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=Y$6,Y$6<$G262+$J262),IF(Y$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=Z$6,Z$6<$G262+$J262),IF(Z$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AA$6,AA$6<$G262+$J262),IF(AA$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AB$6,AB$6<$G262+$J262),IF(AB$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AC$6,AC$6<$G262+$J262),IF(AC$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AD$6,AD$6<$G262+$J262),IF(AD$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AE$6,AE$6<$G262+$J262),IF(AE$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AF$6,AF$6<$G262+$J262),IF(AF$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AG$6,AG$6<$G262+$J262),IF(AG$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AH$6,AH$6<$G262+$J262),IF(AH$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AI$6,AI$6<$G262+$J262),IF(AI$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AJ$6,AJ$6<$G262+$J262),IF(AJ$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AK$6,AK$6<$G262+$J262),IF(AK$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AL$6,AL$6<$G262+$J262),IF(AL$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AM$6,AM$6<$G262+$J262),IF(AM$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AN$6,AN$6<$G262+$J262),IF(AN$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AO$6,AO$6<$G262+$J262),IF(AO$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AP$6,AP$6<$G262+$J262),IF(AP$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AQ$6,AQ$6<$G262+$J262),IF(AQ$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AR$6,AR$6<$G262+$J262),IF(AR$6<=($G262-1+$M262),$O262*$L262*$P262,$H262*$L262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AS$6,AS$6<$G262+$J262),IF(AS$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AT$6,AT$6<$G262+$J262),IF(AT$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AU$6,AU$6<$G262+$J262),IF(AU$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AV$6,AV$6<$G262+$J262),IF(AV$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AW$6,AW$6<$G262+$J262),IF(AW$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AX$6,AX$6<$G262+$J262),IF(AX$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AY$6,AY$6<$G262+$J262),IF(AY$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=AZ$6,AZ$6<$G262+$J262),IF(AZ$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BA$6,BA$6<$G262+$J262),IF(BA$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BB$6,BB$6<$G262+$J262),IF(BB$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BC$6,BC$6<$G262+$J262),IF(BC$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BD$6,BD$6<$G262+$J262),IF(BD$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BE$6,BE$6<$G262+$J262),IF(BE$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BF$6,BF$6<$G262+$J262),IF(BF$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BG$6,BG$6<$G262+$J262),IF(BG$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BH$6,BH$6<$G262+$J262),IF(BH$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BI$6,BI$6<$G262+$J262),IF(BI$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BJ$6,BJ$6<$G262+$J262),IF(BJ$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BK$6,BK$6<$G262+$J262),IF(BK$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BL$6,BL$6<$G262+$J262),IF(BL$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BM$6,BM$6<$G262+$J262),IF(BM$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BN$6,BN$6<$G262+$J262),IF(BN$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BO$6,BO$6<$G262+$J262),IF(BO$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BP$6,BP$6<$G262+$J262),IF(BP$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BQ$6,BQ$6<$G262+$J262),IF(BQ$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BR$6,BR$6<$G262+$J262),IF(BR$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BS$6,BS$6<$G262+$J262),IF(BS$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BT$6,BT$6<$G262+$J262),IF(BT$6<=($G262-1+$M262),$N262*$K262*$P262,$I262*$K262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BU$6,BU$6<$G262+$J262),IF(BU$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BV$6,BV$6<$G262+$J262),IF(BV$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BW$6,BW$6<$G262+$J262),IF(BW$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BX$6,BX$6<$G262+$J262),IF(BX$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BY$6,BY$6<$G262+$J262),IF(BY$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=BZ$6,BZ$6<$G262+$J262),IF(BZ$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CA$6,CA$6<$G262+$J262),IF(CA$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CB$6,CB$6<$G262+$J262),IF(CB$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CC$6,CC$6<$G262+$J262),IF(CC$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CD$6,CD$6<$G262+$J262),IF(CD$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CE$6,CE$6<$G262+$J262),IF(CE$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CF$6,CF$6<$G262+$J262),IF(CF$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CG$6,CG$6<$G262+$J262),IF(CG$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CH$6,CH$6<$G262+$J262),IF(CH$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CI$6,CI$6<$G262+$J262),IF(CI$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CJ$6,CJ$6<$G262+$J262),IF(CJ$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CK$6,CK$6<$G262+$J262),IF(CK$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CL$6,CL$6<$G262+$J262),IF(CL$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CM$6,CM$6<$G262+$J262),IF(CM$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CN$6,CN$6<$G262+$J262),IF(CN$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CO$6,CO$6<$G262+$J262),IF(CO$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CP$6,CP$6<$G262+$J262),IF(CP$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CQ$6,CQ$6<$G262+$J262),IF(CQ$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CR$6,CR$6<$G262+$J262),IF(CR$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CS$6,CS$6<$G262+$J262),IF(CS$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CT$6,CT$6<$G262+$J262),IF(CT$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CU$6,CU$6<$G262+$J262),IF(CU$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CV$6,CV$6<$G262+$J262),IF(CV$6<=($G262-1+$M262),$O262*$P262,$H262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CW$6,CW$6<$G262+$J262),IF(CW$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CX$6,CX$6<$G262+$J262),IF(CX$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CY$6,CY$6<$G262+$J262),IF(CY$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=CZ$6,CZ$6<$G262+$J262),IF(CZ$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DA$6,DA$6<$G262+$J262),IF(DA$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DB$6,DB$6<$G262+$J262),IF(DB$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DC$6,DC$6<$G262+$J262),IF(DC$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DD$6,DD$6<$G262+$J262),IF(DD$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DE$6,DE$6<$G262+$J262),IF(DE$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DF$6,DF$6<$G262+$J262),IF(DF$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DG$6,DG$6<$G262+$J262),IF(DG$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DH$6,DH$6<$G262+$J262),IF(DH$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DI$6,DI$6<$G262+$J262),IF(DI$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DJ$6,DJ$6<$G262+$J262),IF(DJ$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DK$6,DK$6<$G262+$J262),IF(DK$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DL$6,DL$6<$G262+$J262),IF(DL$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DM$6,DM$6<$G262+$J262),IF(DM$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DN$6,DN$6<$G262+$J262),IF(DN$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DO$6,DO$6<$G262+$J262),IF(DO$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DP$6,DP$6<$G262+$J262),IF(DP$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DQ$6,DQ$6<$G262+$J262),IF(DQ$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DR$6,DR$6<$G262+$J262),IF(DR$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DS$6,DS$6<$G262+$J262),IF(DS$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DT$6,DT$6<$G262+$J262),IF(DT$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DU$6,DU$6<$G262+$J262),IF(DU$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DV$6,DV$6<$G262+$J262),IF(DV$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DW$6,DW$6<$G262+$J262),IF(DW$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G262<=DX$6,DX$6<$G262+$J262),IF(DX$6<=($G262-1+$M262),$N262*$P262,$I262*$P262),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E262=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL18Energy Manager EUL18Energy Manager EUL18 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A271,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A271,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A271,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL18 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A271,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A271,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A271,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G271<=Q$6,Q$6<$G271+$J271),IF(Q$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=R$6,R$6<$G271+$J271),IF(R$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=S$6,S$6<$G271+$J271),IF(S$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=T$6,T$6<$G271+$J271),IF(T$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=U$6,U$6<$G271+$J271),IF(U$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=V$6,V$6<$G271+$J271),IF(V$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=W$6,W$6<$G271+$J271),IF(W$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=X$6,X$6<$G271+$J271),IF(X$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=Y$6,Y$6<$G271+$J271),IF(Y$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=Z$6,Z$6<$G271+$J271),IF(Z$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AA$6,AA$6<$G271+$J271),IF(AA$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AB$6,AB$6<$G271+$J271),IF(AB$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AC$6,AC$6<$G271+$J271),IF(AC$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AD$6,AD$6<$G271+$J271),IF(AD$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AE$6,AE$6<$G271+$J271),IF(AE$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AF$6,AF$6<$G271+$J271),IF(AF$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AG$6,AG$6<$G271+$J271),IF(AG$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AH$6,AH$6<$G271+$J271),IF(AH$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AI$6,AI$6<$G271+$J271),IF(AI$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AJ$6,AJ$6<$G271+$J271),IF(AJ$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AK$6,AK$6<$G271+$J271),IF(AK$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AL$6,AL$6<$G271+$J271),IF(AL$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AM$6,AM$6<$G271+$J271),IF(AM$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AN$6,AN$6<$G271+$J271),IF(AN$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AO$6,AO$6<$G271+$J271),IF(AO$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AP$6,AP$6<$G271+$J271),IF(AP$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AQ$6,AQ$6<$G271+$J271),IF(AQ$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AR$6,AR$6<$G271+$J271),IF(AR$6<=($G271-1+$M271),$O271*$L271*$P271,$H271*$L271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AS$6,AS$6<$G271+$J271),IF(AS$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AT$6,AT$6<$G271+$J271),IF(AT$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AU$6,AU$6<$G271+$J271),IF(AU$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AV$6,AV$6<$G271+$J271),IF(AV$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AW$6,AW$6<$G271+$J271),IF(AW$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AX$6,AX$6<$G271+$J271),IF(AX$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AY$6,AY$6<$G271+$J271),IF(AY$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=AZ$6,AZ$6<$G271+$J271),IF(AZ$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BA$6,BA$6<$G271+$J271),IF(BA$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BB$6,BB$6<$G271+$J271),IF(BB$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BC$6,BC$6<$G271+$J271),IF(BC$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BD$6,BD$6<$G271+$J271),IF(BD$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BE$6,BE$6<$G271+$J271),IF(BE$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BF$6,BF$6<$G271+$J271),IF(BF$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BG$6,BG$6<$G271+$J271),IF(BG$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BH$6,BH$6<$G271+$J271),IF(BH$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BI$6,BI$6<$G271+$J271),IF(BI$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BJ$6,BJ$6<$G271+$J271),IF(BJ$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BK$6,BK$6<$G271+$J271),IF(BK$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BL$6,BL$6<$G271+$J271),IF(BL$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BM$6,BM$6<$G271+$J271),IF(BM$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BN$6,BN$6<$G271+$J271),IF(BN$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BO$6,BO$6<$G271+$J271),IF(BO$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BP$6,BP$6<$G271+$J271),IF(BP$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BQ$6,BQ$6<$G271+$J271),IF(BQ$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BR$6,BR$6<$G271+$J271),IF(BR$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BS$6,BS$6<$G271+$J271),IF(BS$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BT$6,BT$6<$G271+$J271),IF(BT$6<=($G271-1+$M271),$N271*$K271*$P271,$I271*$K271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BU$6,BU$6<$G271+$J271),IF(BU$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BV$6,BV$6<$G271+$J271),IF(BV$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BW$6,BW$6<$G271+$J271),IF(BW$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BX$6,BX$6<$G271+$J271),IF(BX$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BY$6,BY$6<$G271+$J271),IF(BY$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=BZ$6,BZ$6<$G271+$J271),IF(BZ$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CA$6,CA$6<$G271+$J271),IF(CA$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CB$6,CB$6<$G271+$J271),IF(CB$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CC$6,CC$6<$G271+$J271),IF(CC$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CD$6,CD$6<$G271+$J271),IF(CD$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CE$6,CE$6<$G271+$J271),IF(CE$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CF$6,CF$6<$G271+$J271),IF(CF$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CG$6,CG$6<$G271+$J271),IF(CG$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CH$6,CH$6<$G271+$J271),IF(CH$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CI$6,CI$6<$G271+$J271),IF(CI$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CJ$6,CJ$6<$G271+$J271),IF(CJ$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CK$6,CK$6<$G271+$J271),IF(CK$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CL$6,CL$6<$G271+$J271),IF(CL$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CM$6,CM$6<$G271+$J271),IF(CM$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CN$6,CN$6<$G271+$J271),IF(CN$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CO$6,CO$6<$G271+$J271),IF(CO$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CP$6,CP$6<$G271+$J271),IF(CP$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CQ$6,CQ$6<$G271+$J271),IF(CQ$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CR$6,CR$6<$G271+$J271),IF(CR$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CS$6,CS$6<$G271+$J271),IF(CS$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CT$6,CT$6<$G271+$J271),IF(CT$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CU$6,CU$6<$G271+$J271),IF(CU$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CV$6,CV$6<$G271+$J271),IF(CV$6<=($G271-1+$M271),$O271*$P271,$H271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CW$6,CW$6<$G271+$J271),IF(CW$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CX$6,CX$6<$G271+$J271),IF(CX$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CY$6,CY$6<$G271+$J271),IF(CY$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=CZ$6,CZ$6<$G271+$J271),IF(CZ$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DA$6,DA$6<$G271+$J271),IF(DA$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DB$6,DB$6<$G271+$J271),IF(DB$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DC$6,DC$6<$G271+$J271),IF(DC$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DD$6,DD$6<$G271+$J271),IF(DD$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DE$6,DE$6<$G271+$J271),IF(DE$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DF$6,DF$6<$G271+$J271),IF(DF$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DG$6,DG$6<$G271+$J271),IF(DG$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DH$6,DH$6<$G271+$J271),IF(DH$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DI$6,DI$6<$G271+$J271),IF(DI$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DJ$6,DJ$6<$G271+$J271),IF(DJ$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DK$6,DK$6<$G271+$J271),IF(DK$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DL$6,DL$6<$G271+$J271),IF(DL$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DM$6,DM$6<$G271+$J271),IF(DM$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DN$6,DN$6<$G271+$J271),IF(DN$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DO$6,DO$6<$G271+$J271),IF(DO$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DP$6,DP$6<$G271+$J271),IF(DP$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DQ$6,DQ$6<$G271+$J271),IF(DQ$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DR$6,DR$6<$G271+$J271),IF(DR$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DS$6,DS$6<$G271+$J271),IF(DS$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DT$6,DT$6<$G271+$J271),IF(DT$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DU$6,DU$6<$G271+$J271),IF(DU$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DV$6,DV$6<$G271+$J271),IF(DV$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DW$6,DW$6<$G271+$J271),IF(DW$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G271<=DX$6,DX$6<$G271+$J271),IF(DX$6<=($G271-1+$M271),$N271*$P271,$I271*$P271),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E271=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0UL05 Non-residentialEnabled Savings EUL05 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A274,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A274,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A274,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings EUL05 Non-residential Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A274,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A274,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A274,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G274<=Q$6,Q$6<$G274+$J274),IF(Q$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=R$6,R$6<$G274+$J274),IF(R$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=S$6,S$6<$G274+$J274),IF(S$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=T$6,T$6<$G274+$J274),IF(T$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=U$6,U$6<$G274+$J274),IF(U$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=V$6,V$6<$G274+$J274),IF(V$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=W$6,W$6<$G274+$J274),IF(W$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=X$6,X$6<$G274+$J274),IF(X$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=Y$6,Y$6<$G274+$J274),IF(Y$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=Z$6,Z$6<$G274+$J274),IF(Z$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AA$6,AA$6<$G274+$J274),IF(AA$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AB$6,AB$6<$G274+$J274),IF(AB$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AC$6,AC$6<$G274+$J274),IF(AC$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AD$6,AD$6<$G274+$J274),IF(AD$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AE$6,AE$6<$G274+$J274),IF(AE$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AF$6,AF$6<$G274+$J274),IF(AF$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AG$6,AG$6<$G274+$J274),IF(AG$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AH$6,AH$6<$G274+$J274),IF(AH$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AI$6,AI$6<$G274+$J274),IF(AI$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AJ$6,AJ$6<$G274+$J274),IF(AJ$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AK$6,AK$6<$G274+$J274),IF(AK$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AL$6,AL$6<$G274+$J274),IF(AL$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AM$6,AM$6<$G274+$J274),IF(AM$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AN$6,AN$6<$G274+$J274),IF(AN$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AO$6,AO$6<$G274+$J274),IF(AO$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AP$6,AP$6<$G274+$J274),IF(AP$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AQ$6,AQ$6<$G274+$J274),IF(AQ$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AR$6,AR$6<$G274+$J274),IF(AR$6<=($G274-1+$M274),$O274*$L274*$P274,$H274*$L274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AS$6,AS$6<$G274+$J274),IF(AS$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AT$6,AT$6<$G274+$J274),IF(AT$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AU$6,AU$6<$G274+$J274),IF(AU$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AV$6,AV$6<$G274+$J274),IF(AV$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AW$6,AW$6<$G274+$J274),IF(AW$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AX$6,AX$6<$G274+$J274),IF(AX$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AY$6,AY$6<$G274+$J274),IF(AY$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=AZ$6,AZ$6<$G274+$J274),IF(AZ$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BA$6,BA$6<$G274+$J274),IF(BA$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BB$6,BB$6<$G274+$J274),IF(BB$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BC$6,BC$6<$G274+$J274),IF(BC$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BD$6,BD$6<$G274+$J274),IF(BD$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BE$6,BE$6<$G274+$J274),IF(BE$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BF$6,BF$6<$G274+$J274),IF(BF$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BG$6,BG$6<$G274+$J274),IF(BG$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BH$6,BH$6<$G274+$J274),IF(BH$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BI$6,BI$6<$G274+$J274),IF(BI$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BJ$6,BJ$6<$G274+$J274),IF(BJ$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BK$6,BK$6<$G274+$J274),IF(BK$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BL$6,BL$6<$G274+$J274),IF(BL$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BM$6,BM$6<$G274+$J274),IF(BM$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BN$6,BN$6<$G274+$J274),IF(BN$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BO$6,BO$6<$G274+$J274),IF(BO$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BP$6,BP$6<$G274+$J274),IF(BP$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BQ$6,BQ$6<$G274+$J274),IF(BQ$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BR$6,BR$6<$G274+$J274),IF(BR$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BS$6,BS$6<$G274+$J274),IF(BS$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BT$6,BT$6<$G274+$J274),IF(BT$6<=($G274-1+$M274),$N274*$K274*$P274,$I274*$K274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BU$6,BU$6<$G274+$J274),IF(BU$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BV$6,BV$6<$G274+$J274),IF(BV$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BW$6,BW$6<$G274+$J274),IF(BW$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BX$6,BX$6<$G274+$J274),IF(BX$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BY$6,BY$6<$G274+$J274),IF(BY$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=BZ$6,BZ$6<$G274+$J274),IF(BZ$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CA$6,CA$6<$G274+$J274),IF(CA$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CB$6,CB$6<$G274+$J274),IF(CB$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CC$6,CC$6<$G274+$J274),IF(CC$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CD$6,CD$6<$G274+$J274),IF(CD$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CE$6,CE$6<$G274+$J274),IF(CE$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CF$6,CF$6<$G274+$J274),IF(CF$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CG$6,CG$6<$G274+$J274),IF(CG$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CH$6,CH$6<$G274+$J274),IF(CH$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CI$6,CI$6<$G274+$J274),IF(CI$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CJ$6,CJ$6<$G274+$J274),IF(CJ$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CK$6,CK$6<$G274+$J274),IF(CK$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CL$6,CL$6<$G274+$J274),IF(CL$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CM$6,CM$6<$G274+$J274),IF(CM$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CN$6,CN$6<$G274+$J274),IF(CN$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CO$6,CO$6<$G274+$J274),IF(CO$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CP$6,CP$6<$G274+$J274),IF(CP$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CQ$6,CQ$6<$G274+$J274),IF(CQ$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CR$6,CR$6<$G274+$J274),IF(CR$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CS$6,CS$6<$G274+$J274),IF(CS$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CT$6,CT$6<$G274+$J274),IF(CT$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CU$6,CU$6<$G274+$J274),IF(CU$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CV$6,CV$6<$G274+$J274),IF(CV$6<=($G274-1+$M274),$O274*$P274,$H274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CW$6,CW$6<$G274+$J274),IF(CW$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CX$6,CX$6<$G274+$J274),IF(CX$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CY$6,CY$6<$G274+$J274),IF(CY$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=CZ$6,CZ$6<$G274+$J274),IF(CZ$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DA$6,DA$6<$G274+$J274),IF(DA$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DB$6,DB$6<$G274+$J274),IF(DB$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DC$6,DC$6<$G274+$J274),IF(DC$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DD$6,DD$6<$G274+$J274),IF(DD$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DE$6,DE$6<$G274+$J274),IF(DE$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DF$6,DF$6<$G274+$J274),IF(DF$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DG$6,DG$6<$G274+$J274),IF(DG$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DH$6,DH$6<$G274+$J274),IF(DH$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DI$6,DI$6<$G274+$J274),IF(DI$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DJ$6,DJ$6<$G274+$J274),IF(DJ$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DK$6,DK$6<$G274+$J274),IF(DK$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DL$6,DL$6<$G274+$J274),IF(DL$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DM$6,DM$6<$G274+$J274),IF(DM$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DN$6,DN$6<$G274+$J274),IF(DN$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DO$6,DO$6<$G274+$J274),IF(DO$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DP$6,DP$6<$G274+$J274),IF(DP$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DQ$6,DQ$6<$G274+$J274),IF(DQ$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DR$6,DR$6<$G274+$J274),IF(DR$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DS$6,DS$6<$G274+$J274),IF(DS$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DT$6,DT$6<$G274+$J274),IF(DT$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DU$6,DU$6<$G274+$J274),IF(DU$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DV$6,DV$6<$G274+$J274),IF(DV$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DW$6,DW$6<$G274+$J274),IF(DW$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G274<=DX$6,DX$6<$G274+$J274),IF(DX$6<=($G274-1+$M274),$N274*$P274,$I274*$P274),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E274=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0ngs EUL02 IndustrialEnabled Savings EUL02 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A281,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A281,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A281,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Enabled Savings EUL02 Industrial Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A281,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A281,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A281,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G281<=Q$6,Q$6<$G281+$J281),IF(Q$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=R$6,R$6<$G281+$J281),IF(R$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=S$6,S$6<$G281+$J281),IF(S$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=T$6,T$6<$G281+$J281),IF(T$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=U$6,U$6<$G281+$J281),IF(U$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=V$6,V$6<$G281+$J281),IF(V$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=W$6,W$6<$G281+$J281),IF(W$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=X$6,X$6<$G281+$J281),IF(X$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=Y$6,Y$6<$G281+$J281),IF(Y$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=Z$6,Z$6<$G281+$J281),IF(Z$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AA$6,AA$6<$G281+$J281),IF(AA$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AB$6,AB$6<$G281+$J281),IF(AB$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AC$6,AC$6<$G281+$J281),IF(AC$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AD$6,AD$6<$G281+$J281),IF(AD$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AE$6,AE$6<$G281+$J281),IF(AE$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AF$6,AF$6<$G281+$J281),IF(AF$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AG$6,AG$6<$G281+$J281),IF(AG$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AH$6,AH$6<$G281+$J281),IF(AH$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AI$6,AI$6<$G281+$J281),IF(AI$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AJ$6,AJ$6<$G281+$J281),IF(AJ$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AK$6,AK$6<$G281+$J281),IF(AK$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AL$6,AL$6<$G281+$J281),IF(AL$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AM$6,AM$6<$G281+$J281),IF(AM$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AN$6,AN$6<$G281+$J281),IF(AN$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AO$6,AO$6<$G281+$J281),IF(AO$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AP$6,AP$6<$G281+$J281),IF(AP$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AQ$6,AQ$6<$G281+$J281),IF(AQ$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AR$6,AR$6<$G281+$J281),IF(AR$6<=($G281-1+$M281),$O281*$L281*$P281,$H281*$L281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AS$6,AS$6<$G281+$J281),IF(AS$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AT$6,AT$6<$G281+$J281),IF(AT$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AU$6,AU$6<$G281+$J281),IF(AU$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AV$6,AV$6<$G281+$J281),IF(AV$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AW$6,AW$6<$G281+$J281),IF(AW$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AX$6,AX$6<$G281+$J281),IF(AX$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AY$6,AY$6<$G281+$J281),IF(AY$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=AZ$6,AZ$6<$G281+$J281),IF(AZ$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BA$6,BA$6<$G281+$J281),IF(BA$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BB$6,BB$6<$G281+$J281),IF(BB$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BC$6,BC$6<$G281+$J281),IF(BC$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BD$6,BD$6<$G281+$J281),IF(BD$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BE$6,BE$6<$G281+$J281),IF(BE$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BF$6,BF$6<$G281+$J281),IF(BF$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BG$6,BG$6<$G281+$J281),IF(BG$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BH$6,BH$6<$G281+$J281),IF(BH$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BI$6,BI$6<$G281+$J281),IF(BI$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BJ$6,BJ$6<$G281+$J281),IF(BJ$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BK$6,BK$6<$G281+$J281),IF(BK$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BL$6,BL$6<$G281+$J281),IF(BL$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BM$6,BM$6<$G281+$J281),IF(BM$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BN$6,BN$6<$G281+$J281),IF(BN$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BO$6,BO$6<$G281+$J281),IF(BO$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BP$6,BP$6<$G281+$J281),IF(BP$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BQ$6,BQ$6<$G281+$J281),IF(BQ$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BR$6,BR$6<$G281+$J281),IF(BR$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BS$6,BS$6<$G281+$J281),IF(BS$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BT$6,BT$6<$G281+$J281),IF(BT$6<=($G281-1+$M281),$N281*$K281*$P281,$I281*$K281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BU$6,BU$6<$G281+$J281),IF(BU$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BV$6,BV$6<$G281+$J281),IF(BV$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BW$6,BW$6<$G281+$J281),IF(BW$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BX$6,BX$6<$G281+$J281),IF(BX$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BY$6,BY$6<$G281+$J281),IF(BY$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=BZ$6,BZ$6<$G281+$J281),IF(BZ$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CA$6,CA$6<$G281+$J281),IF(CA$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CB$6,CB$6<$G281+$J281),IF(CB$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CC$6,CC$6<$G281+$J281),IF(CC$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CD$6,CD$6<$G281+$J281),IF(CD$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CE$6,CE$6<$G281+$J281),IF(CE$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CF$6,CF$6<$G281+$J281),IF(CF$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CG$6,CG$6<$G281+$J281),IF(CG$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CH$6,CH$6<$G281+$J281),IF(CH$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CI$6,CI$6<$G281+$J281),IF(CI$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CJ$6,CJ$6<$G281+$J281),IF(CJ$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CK$6,CK$6<$G281+$J281),IF(CK$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CL$6,CL$6<$G281+$J281),IF(CL$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CM$6,CM$6<$G281+$J281),IF(CM$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CN$6,CN$6<$G281+$J281),IF(CN$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CO$6,CO$6<$G281+$J281),IF(CO$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CP$6,CP$6<$G281+$J281),IF(CP$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CQ$6,CQ$6<$G281+$J281),IF(CQ$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CR$6,CR$6<$G281+$J281),IF(CR$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CS$6,CS$6<$G281+$J281),IF(CS$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CT$6,CT$6<$G281+$J281),IF(CT$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CU$6,CU$6<$G281+$J281),IF(CU$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CV$6,CV$6<$G281+$J281),IF(CV$6<=($G281-1+$M281),$O281*$P281,$H281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CW$6,CW$6<$G281+$J281),IF(CW$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CX$6,CX$6<$G281+$J281),IF(CX$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CY$6,CY$6<$G281+$J281),IF(CY$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=CZ$6,CZ$6<$G281+$J281),IF(CZ$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DA$6,DA$6<$G281+$J281),IF(DA$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DB$6,DB$6<$G281+$J281),IF(DB$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DC$6,DC$6<$G281+$J281),IF(DC$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DD$6,DD$6<$G281+$J281),IF(DD$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DE$6,DE$6<$G281+$J281),IF(DE$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DF$6,DF$6<$G281+$J281),IF(DF$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DG$6,DG$6<$G281+$J281),IF(DG$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DH$6,DH$6<$G281+$J281),IF(DH$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DI$6,DI$6<$G281+$J281),IF(DI$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DJ$6,DJ$6<$G281+$J281),IF(DJ$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DK$6,DK$6<$G281+$J281),IF(DK$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DL$6,DL$6<$G281+$J281),IF(DL$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DM$6,DM$6<$G281+$J281),IF(DM$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DN$6,DN$6<$G281+$J281),IF(DN$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DO$6,DO$6<$G281+$J281),IF(DO$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DP$6,DP$6<$G281+$J281),IF(DP$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DQ$6,DQ$6<$G281+$J281),IF(DQ$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DR$6,DR$6<$G281+$J281),IF(DR$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DS$6,DS$6<$G281+$J281),IF(DS$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DT$6,DT$6<$G281+$J281),IF(DT$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DU$6,DU$6<$G281+$J281),IF(DU$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DV$6,DV$6<$G281+$J281),IF(DV$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DW$6,DW$6<$G281+$J281),IF(DW$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G281<=DX$6,DX$6<$G281+$J281),IF(DX$6<=($G281-1+$M281),$N281*$P281,$I281*$P281),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E281=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSEG Pilots Inc. CFFSEG Pilot EUL01SEG Pilot EUL01SEG Pilot EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A290,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A290,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SEG Pilot Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A290,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"SEG Pilot EUL01 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A290,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A290,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A290,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G290<=Q$6,Q$6<$G290+$J290),IF(Q$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=R$6,R$6<$G290+$J290),IF(R$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=S$6,S$6<$G290+$J290),IF(S$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=T$6,T$6<$G290+$J290),IF(T$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=U$6,U$6<$G290+$J290),IF(U$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=V$6,V$6<$G290+$J290),IF(V$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=W$6,W$6<$G290+$J290),IF(W$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=X$6,X$6<$G290+$J290),IF(X$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=Y$6,Y$6<$G290+$J290),IF(Y$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=Z$6,Z$6<$G290+$J290),IF(Z$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AA$6,AA$6<$G290+$J290),IF(AA$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AB$6,AB$6<$G290+$J290),IF(AB$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AC$6,AC$6<$G290+$J290),IF(AC$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AD$6,AD$6<$G290+$J290),IF(AD$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AE$6,AE$6<$G290+$J290),IF(AE$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AF$6,AF$6<$G290+$J290),IF(AF$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AG$6,AG$6<$G290+$J290),IF(AG$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AH$6,AH$6<$G290+$J290),IF(AH$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AI$6,AI$6<$G290+$J290),IF(AI$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AJ$6,AJ$6<$G290+$J290),IF(AJ$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AK$6,AK$6<$G290+$J290),IF(AK$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AL$6,AL$6<$G290+$J290),IF(AL$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AM$6,AM$6<$G290+$J290),IF(AM$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AN$6,AN$6<$G290+$J290),IF(AN$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AO$6,AO$6<$G290+$J290),IF(AO$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AP$6,AP$6<$G290+$J290),IF(AP$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AQ$6,AQ$6<$G290+$J290),IF(AQ$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AR$6,AR$6<$G290+$J290),IF(AR$6<=($G290-1+$M290),$O290*$L290*$P290,$H290*$L290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AS$6,AS$6<$G290+$J290),IF(AS$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AT$6,AT$6<$G290+$J290),IF(AT$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AU$6,AU$6<$G290+$J290),IF(AU$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AV$6,AV$6<$G290+$J290),IF(AV$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AW$6,AW$6<$G290+$J290),IF(AW$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AX$6,AX$6<$G290+$J290),IF(AX$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AY$6,AY$6<$G290+$J290),IF(AY$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=AZ$6,AZ$6<$G290+$J290),IF(AZ$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BA$6,BA$6<$G290+$J290),IF(BA$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BB$6,BB$6<$G290+$J290),IF(BB$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BC$6,BC$6<$G290+$J290),IF(BC$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BD$6,BD$6<$G290+$J290),IF(BD$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BE$6,BE$6<$G290+$J290),IF(BE$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BF$6,BF$6<$G290+$J290),IF(BF$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BG$6,BG$6<$G290+$J290),IF(BG$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BH$6,BH$6<$G290+$J290),IF(BH$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BI$6,BI$6<$G290+$J290),IF(BI$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BJ$6,BJ$6<$G290+$J290),IF(BJ$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BK$6,BK$6<$G290+$J290),IF(BK$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BL$6,BL$6<$G290+$J290),IF(BL$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BM$6,BM$6<$G290+$J290),IF(BM$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BN$6,BN$6<$G290+$J290),IF(BN$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BO$6,BO$6<$G290+$J290),IF(BO$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BP$6,BP$6<$G290+$J290),IF(BP$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BQ$6,BQ$6<$G290+$J290),IF(BQ$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BR$6,BR$6<$G290+$J290),IF(BR$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BS$6,BS$6<$G290+$J290),IF(BS$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BT$6,BT$6<$G290+$J290),IF(BT$6<=($G290-1+$M290),$N290*$K290*$P290,$I290*$K290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BU$6,BU$6<$G290+$J290),IF(BU$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BV$6,BV$6<$G290+$J290),IF(BV$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BW$6,BW$6<$G290+$J290),IF(BW$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BX$6,BX$6<$G290+$J290),IF(BX$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BY$6,BY$6<$G290+$J290),IF(BY$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=BZ$6,BZ$6<$G290+$J290),IF(BZ$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CA$6,CA$6<$G290+$J290),IF(CA$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CB$6,CB$6<$G290+$J290),IF(CB$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CC$6,CC$6<$G290+$J290),IF(CC$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CD$6,CD$6<$G290+$J290),IF(CD$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CE$6,CE$6<$G290+$J290),IF(CE$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CF$6,CF$6<$G290+$J290),IF(CF$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CG$6,CG$6<$G290+$J290),IF(CG$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CH$6,CH$6<$G290+$J290),IF(CH$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CI$6,CI$6<$G290+$J290),IF(CI$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CJ$6,CJ$6<$G290+$J290),IF(CJ$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CK$6,CK$6<$G290+$J290),IF(CK$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CL$6,CL$6<$G290+$J290),IF(CL$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CM$6,CM$6<$G290+$J290),IF(CM$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CN$6,CN$6<$G290+$J290),IF(CN$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CO$6,CO$6<$G290+$J290),IF(CO$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CP$6,CP$6<$G290+$J290),IF(CP$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CQ$6,CQ$6<$G290+$J290),IF(CQ$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CR$6,CR$6<$G290+$J290),IF(CR$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CS$6,CS$6<$G290+$J290),IF(CS$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CT$6,CT$6<$G290+$J290),IF(CT$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CU$6,CU$6<$G290+$J290),IF(CU$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CV$6,CV$6<$G290+$J290),IF(CV$6<=($G290-1+$M290),$O290*$P290,$H290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CW$6,CW$6<$G290+$J290),IF(CW$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CX$6,CX$6<$G290+$J290),IF(CX$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CY$6,CY$6<$G290+$J290),IF(CY$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=CZ$6,CZ$6<$G290+$J290),IF(CZ$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DA$6,DA$6<$G290+$J290),IF(DA$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DB$6,DB$6<$G290+$J290),IF(DB$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DC$6,DC$6<$G290+$J290),IF(DC$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DD$6,DD$6<$G290+$J290),IF(DD$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DE$6,DE$6<$G290+$J290),IF(DE$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DF$6,DF$6<$G290+$J290),IF(DF$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DG$6,DG$6<$G290+$J290),IF(DG$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DH$6,DH$6<$G290+$J290),IF(DH$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DI$6,DI$6<$G290+$J290),IF(DI$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DJ$6,DJ$6<$G290+$J290),IF(DJ$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DK$6,DK$6<$G290+$J290),IF(DK$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DL$6,DL$6<$G290+$J290),IF(DL$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DM$6,DM$6<$G290+$J290),IF(DM$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DN$6,DN$6<$G290+$J290),IF(DN$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DO$6,DO$6<$G290+$J290),IF(DO$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DP$6,DP$6<$G290+$J290),IF(DP$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DQ$6,DQ$6<$G290+$J290),IF(DQ$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DR$6,DR$6<$G290+$J290),IF(DR$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DS$6,DS$6<$G290+$J290),IF(DS$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DT$6,DT$6<$G290+$J290),IF(DT$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DU$6,DU$6<$G290+$J290),IF(DU$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DV$6,DV$6<$G290+$J290),IF(DV$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DW$6,DW$6<$G290+$J290),IF(DW$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G290<=DX$6,DX$6<$G290+$J290),IF(DX$6<=($G290-1+$M290),$N290*$P290,$I290*$P290),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E290=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFLightingLightingArchetype - New Participant 2016 ActualsOshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A292,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A292,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Small Business Lighting Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A292,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Archetype - New Participant 2016 Actuals"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A292,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A292,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.0172190000000001},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A292,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":215},{"$f":"IF(AND($G292<=Q$6,Q$6<$G292+$J292),IF(Q$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=R$6,R$6<$G292+$J292),IF(R$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=S$6,S$6<$G292+$J292),IF(S$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=T$6,T$6<$G292+$J292),IF(T$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=U$6,U$6<$G292+$J292),IF(U$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=V$6,V$6<$G292+$J292),IF(V$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=W$6,W$6<$G292+$J292),IF(W$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":220.34293665594856},{"$f":"IF(AND($G292<=X$6,X$6<$G292+$J292),IF(X$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=Y$6,Y$6<$G292+$J292),IF(Y$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=Z$6,Z$6<$G292+$J292),IF(Z$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AA$6,AA$6<$G292+$J292),IF(AA$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AB$6,AB$6<$G292+$J292),IF(AB$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AC$6,AC$6<$G292+$J292),IF(AC$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AD$6,AD$6<$G292+$J292),IF(AD$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AE$6,AE$6<$G292+$J292),IF(AE$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AF$6,AF$6<$G292+$J292),IF(AF$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AG$6,AG$6<$G292+$J292),IF(AG$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AH$6,AH$6<$G292+$J292),IF(AH$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AI$6,AI$6<$G292+$J292),IF(AI$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AJ$6,AJ$6<$G292+$J292),IF(AJ$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AK$6,AK$6<$G292+$J292),IF(AK$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AL$6,AL$6<$G292+$J292),IF(AL$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AM$6,AM$6<$G292+$J292),IF(AM$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AN$6,AN$6<$G292+$J292),IF(AN$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AO$6,AO$6<$G292+$J292),IF(AO$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AP$6,AP$6<$G292+$J292),IF(AP$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AQ$6,AQ$6<$G292+$J292),IF(AQ$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AR$6,AR$6<$G292+$J292),IF(AR$6<=($G292-1+$M292),$O292*$L292*$P292,$H292*$L292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AS$6,AS$6<$G292+$J292),IF(AS$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=AT$6,AT$6<$G292+$J292),IF(AT$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AU$6,AU$6<$G292+$J292),IF(AU$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AV$6,AV$6<$G292+$J292),IF(AV$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AW$6,AW$6<$G292+$J292),IF(AW$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AX$6,AX$6<$G292+$J292),IF(AX$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AY$6,AY$6<$G292+$J292),IF(AY$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1736587.0310825296},{"$f":"IF(AND($G292<=AZ$6,AZ$6<$G292+$J292),IF(AZ$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BA$6,BA$6<$G292+$J292),IF(BA$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BB$6,BB$6<$G292+$J292),IF(BB$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BC$6,BC$6<$G292+$J292),IF(BC$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BD$6,BD$6<$G292+$J292),IF(BD$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BE$6,BE$6<$G292+$J292),IF(BE$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BF$6,BF$6<$G292+$J292),IF(BF$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BG$6,BG$6<$G292+$J292),IF(BG$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BH$6,BH$6<$G292+$J292),IF(BH$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BI$6,BI$6<$G292+$J292),IF(BI$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BJ$6,BJ$6<$G292+$J292),IF(BJ$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BK$6,BK$6<$G292+$J292),IF(BK$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BL$6,BL$6<$G292+$J292),IF(BL$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BM$6,BM$6<$G292+$J292),IF(BM$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BN$6,BN$6<$G292+$J292),IF(BN$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BO$6,BO$6<$G292+$J292),IF(BO$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BP$6,BP$6<$G292+$J292),IF(BP$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BQ$6,BQ$6<$G292+$J292),IF(BQ$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BR$6,BR$6<$G292+$J292),IF(BR$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BS$6,BS$6<$G292+$J292),IF(BS$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BT$6,BT$6<$G292+$J292),IF(BT$6<=($G292-1+$M292),$N292*$K292*$P292,$I292*$K292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BU$6,BU$6<$G292+$J292),IF(BU$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=BV$6,BV$6<$G292+$J292),IF(BV$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=BW$6,BW$6<$G292+$J292),IF(BW$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=BX$6,BX$6<$G292+$J292),IF(BX$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=BY$6,BY$6<$G292+$J292),IF(BY$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=BZ$6,BZ$6<$G292+$J292),IF(BZ$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=CA$6,CA$6<$G292+$J292),IF(CA$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":234.40737942122189},{"$f":"IF(AND($G292<=CB$6,CB$6<$G292+$J292),IF(CB$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CC$6,CC$6<$G292+$J292),IF(CC$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CD$6,CD$6<$G292+$J292),IF(CD$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CE$6,CE$6<$G292+$J292),IF(CE$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CF$6,CF$6<$G292+$J292),IF(CF$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CG$6,CG$6<$G292+$J292),IF(CG$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CH$6,CH$6<$G292+$J292),IF(CH$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CI$6,CI$6<$G292+$J292),IF(CI$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CJ$6,CJ$6<$G292+$J292),IF(CJ$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CK$6,CK$6<$G292+$J292),IF(CK$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CL$6,CL$6<$G292+$J292),IF(CL$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CM$6,CM$6<$G292+$J292),IF(CM$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CN$6,CN$6<$G292+$J292),IF(CN$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CO$6,CO$6<$G292+$J292),IF(CO$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CP$6,CP$6<$G292+$J292),IF(CP$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CQ$6,CQ$6<$G292+$J292),IF(CQ$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CR$6,CR$6<$G292+$J292),IF(CR$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CS$6,CS$6<$G292+$J292),IF(CS$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CT$6,CT$6<$G292+$J292),IF(CT$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CU$6,CU$6<$G292+$J292),IF(CU$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CV$6,CV$6<$G292+$J292),IF(CV$6<=($G292-1+$M292),$O292*$P292,$H292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CW$6,CW$6<$G292+$J292),IF(CW$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=CX$6,CX$6<$G292+$J292),IF(CX$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=CY$6,CY$6<$G292+$J292),IF(CY$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=CZ$6,CZ$6<$G292+$J292),IF(CZ$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=DA$6,DA$6<$G292+$J292),IF(DA$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=DB$6,DB$6<$G292+$J292),IF(DB$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=DC$6,DC$6<$G292+$J292),IF(DC$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1847433.0117899249},{"$f":"IF(AND($G292<=DD$6,DD$6<$G292+$J292),IF(DD$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DE$6,DE$6<$G292+$J292),IF(DE$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DF$6,DF$6<$G292+$J292),IF(DF$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DG$6,DG$6<$G292+$J292),IF(DG$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DH$6,DH$6<$G292+$J292),IF(DH$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DI$6,DI$6<$G292+$J292),IF(DI$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DJ$6,DJ$6<$G292+$J292),IF(DJ$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DK$6,DK$6<$G292+$J292),IF(DK$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DL$6,DL$6<$G292+$J292),IF(DL$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DM$6,DM$6<$G292+$J292),IF(DM$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DN$6,DN$6<$G292+$J292),IF(DN$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DO$6,DO$6<$G292+$J292),IF(DO$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DP$6,DP$6<$G292+$J292),IF(DP$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DQ$6,DQ$6<$G292+$J292),IF(DQ$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DR$6,DR$6<$G292+$J292),IF(DR$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DS$6,DS$6<$G292+$J292),IF(DS$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DT$6,DT$6<$G292+$J292),IF(DT$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DU$6,DU$6<$G292+$J292),IF(DU$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DV$6,DV$6<$G292+$J292),IF(DV$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DW$6,DW$6<$G292+$J292),IF(DW$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G292<=DX$6,DX$6<$G292+$J292),IF(DX$6<=($G292-1+$M292),$N292*$P292,$I292*$P292),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E292=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A301,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A301,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A301,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Custom Lighting Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A301,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A301,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":76996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.71147541997000729},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70752506270652715},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":78959.372977156614},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A301,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G301<=Q$6,Q$6<$G301+$J301),IF(Q$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=R$6,R$6<$G301+$J301),IF(R$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=S$6,S$6<$G301+$J301),IF(S$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=T$6,T$6<$G301+$J301),IF(T$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=U$6,U$6<$G301+$J301),IF(U$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=V$6,V$6<$G301+$J301),IF(V$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=W$6,W$6<$G301+$J301),IF(W$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=X$6,X$6<$G301+$J301),IF(X$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=Y$6,Y$6<$G301+$J301),IF(Y$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=Z$6,Z$6<$G301+$J301),IF(Z$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AA$6,AA$6<$G301+$J301),IF(AA$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AB$6,AB$6<$G301+$J301),IF(AB$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AC$6,AC$6<$G301+$J301),IF(AC$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AD$6,AD$6<$G301+$J301),IF(AD$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AE$6,AE$6<$G301+$J301),IF(AE$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AF$6,AF$6<$G301+$J301),IF(AF$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AG$6,AG$6<$G301+$J301),IF(AG$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AH$6,AH$6<$G301+$J301),IF(AH$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AI$6,AI$6<$G301+$J301),IF(AI$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AJ$6,AJ$6<$G301+$J301),IF(AJ$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AK$6,AK$6<$G301+$J301),IF(AK$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AL$6,AL$6<$G301+$J301),IF(AL$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AM$6,AM$6<$G301+$J301),IF(AM$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AN$6,AN$6<$G301+$J301),IF(AN$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AO$6,AO$6<$G301+$J301),IF(AO$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AP$6,AP$6<$G301+$J301),IF(AP$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AQ$6,AQ$6<$G301+$J301),IF(AQ$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AR$6,AR$6<$G301+$J301),IF(AR$6<=($G301-1+$M301),$O301*$L301*$P301,$H301*$L301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AS$6,AS$6<$G301+$J301),IF(AS$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=AT$6,AT$6<$G301+$J301),IF(AT$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AU$6,AU$6<$G301+$J301),IF(AU$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AV$6,AV$6<$G301+$J301),IF(AV$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AW$6,AW$6<$G301+$J301),IF(AW$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AX$6,AX$6<$G301+$J301),IF(AX$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AY$6,AY$6<$G301+$J301),IF(AY$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=AZ$6,AZ$6<$G301+$J301),IF(AZ$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=BA$6,BA$6<$G301+$J301),IF(BA$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G301<=BB$6,BB$6<$G301+$J301),IF(BB$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":352287.85489395936},{"$f":"IF(AND($G301<=BC$6,BC$6<$G301+$J301),IF(BC$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":352287.85489395936},{"$f":"IF(AND($G301<=BD$6,BD$6<$G301+$J301),IF(BD$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BE$6,BE$6<$G301+$J301),IF(BE$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BF$6,BF$6<$G301+$J301),IF(BF$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BG$6,BG$6<$G301+$J301),IF(BG$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BH$6,BH$6<$G301+$J301),IF(BH$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BI$6,BI$6<$G301+$J301),IF(BI$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BJ$6,BJ$6<$G301+$J301),IF(BJ$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BK$6,BK$6<$G301+$J301),IF(BK$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BL$6,BL$6<$G301+$J301),IF(BL$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BM$6,BM$6<$G301+$J301),IF(BM$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BN$6,BN$6<$G301+$J301),IF(BN$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BO$6,BO$6<$G301+$J301),IF(BO$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BP$6,BP$6<$G301+$J301),IF(BP$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BQ$6,BQ$6<$G301+$J301),IF(BQ$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BR$6,BR$6<$G301+$J301),IF(BR$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BS$6,BS$6<$G301+$J301),IF(BS$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BT$6,BT$6<$G301+$J301),IF(BT$6<=($G301-1+$M301),$N301*$K301*$P301,$I301*$K301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BU$6,BU$6<$G301+$J301),IF(BU$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BV$6,BV$6<$G301+$J301),IF(BV$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BW$6,BW$6<$G301+$J301),IF(BW$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BX$6,BX$6<$G301+$J301),IF(BX$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BY$6,BY$6<$G301+$J301),IF(BY$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=BZ$6,BZ$6<$G301+$J301),IF(BZ$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CA$6,CA$6<$G301+$J301),IF(CA$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CB$6,CB$6<$G301+$J301),IF(CB$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CC$6,CC$6<$G301+$J301),IF(CC$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CD$6,CD$6<$G301+$J301),IF(CD$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CE$6,CE$6<$G301+$J301),IF(CE$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CF$6,CF$6<$G301+$J301),IF(CF$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CG$6,CG$6<$G301+$J301),IF(CG$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CH$6,CH$6<$G301+$J301),IF(CH$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CI$6,CI$6<$G301+$J301),IF(CI$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CJ$6,CJ$6<$G301+$J301),IF(CJ$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CK$6,CK$6<$G301+$J301),IF(CK$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CL$6,CL$6<$G301+$J301),IF(CL$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CM$6,CM$6<$G301+$J301),IF(CM$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CN$6,CN$6<$G301+$J301),IF(CN$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CO$6,CO$6<$G301+$J301),IF(CO$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CP$6,CP$6<$G301+$J301),IF(CP$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CQ$6,CQ$6<$G301+$J301),IF(CQ$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CR$6,CR$6<$G301+$J301),IF(CR$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CS$6,CS$6<$G301+$J301),IF(CS$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CT$6,CT$6<$G301+$J301),IF(CT$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CU$6,CU$6<$G301+$J301),IF(CU$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CV$6,CV$6<$G301+$J301),IF(CV$6<=($G301-1+$M301),$O301*$P301,$H301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CW$6,CW$6<$G301+$J301),IF(CW$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=CX$6,CX$6<$G301+$J301),IF(CX$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=CY$6,CY$6<$G301+$J301),IF(CY$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=CZ$6,CZ$6<$G301+$J301),IF(CZ$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DA$6,DA$6<$G301+$J301),IF(DA$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DB$6,DB$6<$G301+$J301),IF(DB$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DC$6,DC$6<$G301+$J301),IF(DC$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DD$6,DD$6<$G301+$J301),IF(DD$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DE$6,DE$6<$G301+$J301),IF(DE$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G301<=DF$6,DF$6<$G301+$J301),IF(DF$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":495151.12540192925},{"$f":"IF(AND($G301<=DG$6,DG$6<$G301+$J301),IF(DG$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":495151.12540192925},{"$f":"IF(AND($G301<=DH$6,DH$6<$G301+$J301),IF(DH$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DI$6,DI$6<$G301+$J301),IF(DI$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DJ$6,DJ$6<$G301+$J301),IF(DJ$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DK$6,DK$6<$G301+$J301),IF(DK$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DL$6,DL$6<$G301+$J301),IF(DL$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DM$6,DM$6<$G301+$J301),IF(DM$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DN$6,DN$6<$G301+$J301),IF(DN$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DO$6,DO$6<$G301+$J301),IF(DO$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DP$6,DP$6<$G301+$J301),IF(DP$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DQ$6,DQ$6<$G301+$J301),IF(DQ$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DR$6,DR$6<$G301+$J301),IF(DR$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DS$6,DS$6<$G301+$J301),IF(DS$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DT$6,DT$6<$G301+$J301),IF(DT$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DU$6,DU$6<$G301+$J301),IF(DU$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DV$6,DV$6<$G301+$J301),IF(DV$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DW$6,DW$6<$G301+$J301),IF(DW$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G301<=DX$6,DX$6<$G301+$J301),IF(DX$6<=($G301-1+$M301),$N301*$P301,$I301*$P301),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E301=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFEngineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A304,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A304,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A304,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.  - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A304,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A304,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":4351},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A304,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G304<=Q$6,Q$6<$G304+$J304),IF(Q$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=R$6,R$6<$G304+$J304),IF(R$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=S$6,S$6<$G304+$J304),IF(S$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=T$6,T$6<$G304+$J304),IF(T$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=U$6,U$6<$G304+$J304),IF(U$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=V$6,V$6<$G304+$J304),IF(V$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=W$6,W$6<$G304+$J304),IF(W$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=X$6,X$6<$G304+$J304),IF(X$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=Y$6,Y$6<$G304+$J304),IF(Y$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=Z$6,Z$6<$G304+$J304),IF(Z$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AA$6,AA$6<$G304+$J304),IF(AA$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AB$6,AB$6<$G304+$J304),IF(AB$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AC$6,AC$6<$G304+$J304),IF(AC$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AD$6,AD$6<$G304+$J304),IF(AD$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AE$6,AE$6<$G304+$J304),IF(AE$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AF$6,AF$6<$G304+$J304),IF(AF$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AG$6,AG$6<$G304+$J304),IF(AG$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AH$6,AH$6<$G304+$J304),IF(AH$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AI$6,AI$6<$G304+$J304),IF(AI$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AJ$6,AJ$6<$G304+$J304),IF(AJ$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AK$6,AK$6<$G304+$J304),IF(AK$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AL$6,AL$6<$G304+$J304),IF(AL$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AM$6,AM$6<$G304+$J304),IF(AM$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AN$6,AN$6<$G304+$J304),IF(AN$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AO$6,AO$6<$G304+$J304),IF(AO$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AP$6,AP$6<$G304+$J304),IF(AP$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AQ$6,AQ$6<$G304+$J304),IF(AQ$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AR$6,AR$6<$G304+$J304),IF(AR$6<=($G304-1+$M304),$O304*$L304*$P304,$H304*$L304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AS$6,AS$6<$G304+$J304),IF(AS$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=AT$6,AT$6<$G304+$J304),IF(AT$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AU$6,AU$6<$G304+$J304),IF(AU$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AV$6,AV$6<$G304+$J304),IF(AV$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AW$6,AW$6<$G304+$J304),IF(AW$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AX$6,AX$6<$G304+$J304),IF(AX$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AY$6,AY$6<$G304+$J304),IF(AY$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=AZ$6,AZ$6<$G304+$J304),IF(AZ$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BA$6,BA$6<$G304+$J304),IF(BA$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BB$6,BB$6<$G304+$J304),IF(BB$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BC$6,BC$6<$G304+$J304),IF(BC$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BD$6,BD$6<$G304+$J304),IF(BD$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BE$6,BE$6<$G304+$J304),IF(BE$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BF$6,BF$6<$G304+$J304),IF(BF$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BG$6,BG$6<$G304+$J304),IF(BG$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BH$6,BH$6<$G304+$J304),IF(BH$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20960.056053141761},{"$f":"IF(AND($G304<=BI$6,BI$6<$G304+$J304),IF(BI$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BJ$6,BJ$6<$G304+$J304),IF(BJ$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BK$6,BK$6<$G304+$J304),IF(BK$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BL$6,BL$6<$G304+$J304),IF(BL$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BM$6,BM$6<$G304+$J304),IF(BM$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BN$6,BN$6<$G304+$J304),IF(BN$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BO$6,BO$6<$G304+$J304),IF(BO$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BP$6,BP$6<$G304+$J304),IF(BP$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BQ$6,BQ$6<$G304+$J304),IF(BQ$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BR$6,BR$6<$G304+$J304),IF(BR$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BS$6,BS$6<$G304+$J304),IF(BS$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BT$6,BT$6<$G304+$J304),IF(BT$6<=($G304-1+$M304),$N304*$K304*$P304,$I304*$K304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BU$6,BU$6<$G304+$J304),IF(BU$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BV$6,BV$6<$G304+$J304),IF(BV$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BW$6,BW$6<$G304+$J304),IF(BW$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BX$6,BX$6<$G304+$J304),IF(BX$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BY$6,BY$6<$G304+$J304),IF(BY$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=BZ$6,BZ$6<$G304+$J304),IF(BZ$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CA$6,CA$6<$G304+$J304),IF(CA$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CB$6,CB$6<$G304+$J304),IF(CB$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CC$6,CC$6<$G304+$J304),IF(CC$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CD$6,CD$6<$G304+$J304),IF(CD$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CE$6,CE$6<$G304+$J304),IF(CE$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CF$6,CF$6<$G304+$J304),IF(CF$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CG$6,CG$6<$G304+$J304),IF(CG$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CH$6,CH$6<$G304+$J304),IF(CH$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CI$6,CI$6<$G304+$J304),IF(CI$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CJ$6,CJ$6<$G304+$J304),IF(CJ$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CK$6,CK$6<$G304+$J304),IF(CK$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CL$6,CL$6<$G304+$J304),IF(CL$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CM$6,CM$6<$G304+$J304),IF(CM$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CN$6,CN$6<$G304+$J304),IF(CN$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CO$6,CO$6<$G304+$J304),IF(CO$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CP$6,CP$6<$G304+$J304),IF(CP$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CQ$6,CQ$6<$G304+$J304),IF(CQ$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CR$6,CR$6<$G304+$J304),IF(CR$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CS$6,CS$6<$G304+$J304),IF(CS$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CT$6,CT$6<$G304+$J304),IF(CT$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CU$6,CU$6<$G304+$J304),IF(CU$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CV$6,CV$6<$G304+$J304),IF(CV$6<=($G304-1+$M304),$O304*$P304,$H304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CW$6,CW$6<$G304+$J304),IF(CW$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=CX$6,CX$6<$G304+$J304),IF(CX$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=CY$6,CY$6<$G304+$J304),IF(CY$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=CZ$6,CZ$6<$G304+$J304),IF(CZ$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DA$6,DA$6<$G304+$J304),IF(DA$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DB$6,DB$6<$G304+$J304),IF(DB$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DC$6,DC$6<$G304+$J304),IF(DC$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DD$6,DD$6<$G304+$J304),IF(DD$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DE$6,DE$6<$G304+$J304),IF(DE$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DF$6,DF$6<$G304+$J304),IF(DF$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DG$6,DG$6<$G304+$J304),IF(DG$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DH$6,DH$6<$G304+$J304),IF(DH$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DI$6,DI$6<$G304+$J304),IF(DI$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DJ$6,DJ$6<$G304+$J304),IF(DJ$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DK$6,DK$6<$G304+$J304),IF(DK$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DL$6,DL$6<$G304+$J304),IF(DL$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":27980.707395498393},{"$f":"IF(AND($G304<=DM$6,DM$6<$G304+$J304),IF(DM$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DN$6,DN$6<$G304+$J304),IF(DN$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DO$6,DO$6<$G304+$J304),IF(DO$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DP$6,DP$6<$G304+$J304),IF(DP$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DQ$6,DQ$6<$G304+$J304),IF(DQ$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DR$6,DR$6<$G304+$J304),IF(DR$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DS$6,DS$6<$G304+$J304),IF(DS$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DT$6,DT$6<$G304+$J304),IF(DT$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DU$6,DU$6<$G304+$J304),IF(DU$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DV$6,DV$6<$G304+$J304),IF(DV$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DW$6,DW$6<$G304+$J304),IF(DW$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G304<=DX$6,DX$6<$G304+$J304),IF(DX$6<=($G304-1+$M304),$N304*$P304,$I304*$P304),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E304=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFLED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A311,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A311,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A311,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"LED - specialty Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A311,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A311,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.0286142557539E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16.385150291594311},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A311,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":30316},{"$f":"IF(AND($G311<=Q$6,Q$6<$G311+$J311),IF(Q$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=R$6,R$6<$G311+$J311),IF(R$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=S$6,S$6<$G311+$J311),IF(S$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=T$6,T$6<$G311+$J311),IF(T$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=U$6,U$6<$G311+$J311),IF(U$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=V$6,V$6<$G311+$J311),IF(V$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=W$6,W$6<$G311+$J311),IF(W$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=X$6,X$6<$G311+$J311),IF(X$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=Y$6,Y$6<$G311+$J311),IF(Y$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=Z$6,Z$6<$G311+$J311),IF(Z$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AA$6,AA$6<$G311+$J311),IF(AA$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AB$6,AB$6<$G311+$J311),IF(AB$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AC$6,AC$6<$G311+$J311),IF(AC$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AD$6,AD$6<$G311+$J311),IF(AD$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AE$6,AE$6<$G311+$J311),IF(AE$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AF$6,AF$6<$G311+$J311),IF(AF$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AG$6,AG$6<$G311+$J311),IF(AG$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":55.662275635005145},{"$f":"IF(AND($G311<=AH$6,AH$6<$G311+$J311),IF(AH$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AI$6,AI$6<$G311+$J311),IF(AI$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AJ$6,AJ$6<$G311+$J311),IF(AJ$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AK$6,AK$6<$G311+$J311),IF(AK$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AL$6,AL$6<$G311+$J311),IF(AL$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AM$6,AM$6<$G311+$J311),IF(AM$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AN$6,AN$6<$G311+$J311),IF(AN$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AO$6,AO$6<$G311+$J311),IF(AO$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AP$6,AP$6<$G311+$J311),IF(AP$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AQ$6,AQ$6<$G311+$J311),IF(AQ$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AR$6,AR$6<$G311+$J311),IF(AR$6<=($G311-1+$M311),$O311*$L311*$P311,$H311*$L311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AS$6,AS$6<$G311+$J311),IF(AS$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=AT$6,AT$6<$G311+$J311),IF(AT$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AU$6,AU$6<$G311+$J311),IF(AU$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AV$6,AV$6<$G311+$J311),IF(AV$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AW$6,AW$6<$G311+$J311),IF(AW$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AX$6,AX$6<$G311+$J311),IF(AX$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AY$6,AY$6<$G311+$J311),IF(AY$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=AZ$6,AZ$6<$G311+$J311),IF(AZ$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BA$6,BA$6<$G311+$J311),IF(BA$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BB$6,BB$6<$G311+$J311),IF(BB$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BC$6,BC$6<$G311+$J311),IF(BC$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BD$6,BD$6<$G311+$J311),IF(BD$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BE$6,BE$6<$G311+$J311),IF(BE$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BF$6,BF$6<$G311+$J311),IF(BF$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BG$6,BG$6<$G311+$J311),IF(BG$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BH$6,BH$6<$G311+$J311),IF(BH$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BI$6,BI$6<$G311+$J311),IF(BI$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":886663.53470208496},{"$f":"IF(AND($G311<=BJ$6,BJ$6<$G311+$J311),IF(BJ$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BK$6,BK$6<$G311+$J311),IF(BK$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BL$6,BL$6<$G311+$J311),IF(BL$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BM$6,BM$6<$G311+$J311),IF(BM$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BN$6,BN$6<$G311+$J311),IF(BN$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BO$6,BO$6<$G311+$J311),IF(BO$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BP$6,BP$6<$G311+$J311),IF(BP$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BQ$6,BQ$6<$G311+$J311),IF(BQ$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BR$6,BR$6<$G311+$J311),IF(BR$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BS$6,BS$6<$G311+$J311),IF(BS$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BT$6,BT$6<$G311+$J311),IF(BT$6<=($G311-1+$M311),$N311*$K311*$P311,$I311*$K311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BU$6,BU$6<$G311+$J311),IF(BU$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=BV$6,BV$6<$G311+$J311),IF(BV$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=BW$6,BW$6<$G311+$J311),IF(BW$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=BX$6,BX$6<$G311+$J311),IF(BX$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=BY$6,BY$6<$G311+$J311),IF(BY$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=BZ$6,BZ$6<$G311+$J311),IF(BZ$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CA$6,CA$6<$G311+$J311),IF(CA$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CB$6,CB$6<$G311+$J311),IF(CB$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CC$6,CC$6<$G311+$J311),IF(CC$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CD$6,CD$6<$G311+$J311),IF(CD$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CE$6,CE$6<$G311+$J311),IF(CE$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CF$6,CF$6<$G311+$J311),IF(CF$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CG$6,CG$6<$G311+$J311),IF(CG$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CH$6,CH$6<$G311+$J311),IF(CH$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CI$6,CI$6<$G311+$J311),IF(CI$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CJ$6,CJ$6<$G311+$J311),IF(CJ$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CK$6,CK$6<$G311+$J311),IF(CK$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.422797189105289},{"$f":"IF(AND($G311<=CL$6,CL$6<$G311+$J311),IF(CL$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CM$6,CM$6<$G311+$J311),IF(CM$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CN$6,CN$6<$G311+$J311),IF(CN$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CO$6,CO$6<$G311+$J311),IF(CO$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CP$6,CP$6<$G311+$J311),IF(CP$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CQ$6,CQ$6<$G311+$J311),IF(CQ$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CR$6,CR$6<$G311+$J311),IF(CR$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CS$6,CS$6<$G311+$J311),IF(CS$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CT$6,CT$6<$G311+$J311),IF(CT$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CU$6,CU$6<$G311+$J311),IF(CU$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CV$6,CV$6<$G311+$J311),IF(CV$6<=($G311-1+$M311),$O311*$P311,$H311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CW$6,CW$6<$G311+$J311),IF(CW$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=CX$6,CX$6<$G311+$J311),IF(CX$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=CY$6,CY$6<$G311+$J311),IF(CY$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=CZ$6,CZ$6<$G311+$J311),IF(CZ$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DA$6,DA$6<$G311+$J311),IF(DA$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DB$6,DB$6<$G311+$J311),IF(DB$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DC$6,DC$6<$G311+$J311),IF(DC$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DD$6,DD$6<$G311+$J311),IF(DD$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DE$6,DE$6<$G311+$J311),IF(DE$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DF$6,DF$6<$G311+$J311),IF(DF$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DG$6,DG$6<$G311+$J311),IF(DG$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DH$6,DH$6<$G311+$J311),IF(DH$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DI$6,DI$6<$G311+$J311),IF(DI$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DJ$6,DJ$6<$G311+$J311),IF(DJ$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DK$6,DK$6<$G311+$J311),IF(DK$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DL$6,DL$6<$G311+$J311),IF(DL$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DM$6,DM$6<$G311+$J311),IF(DM$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":532403.23284027132},{"$f":"IF(AND($G311<=DN$6,DN$6<$G311+$J311),IF(DN$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DO$6,DO$6<$G311+$J311),IF(DO$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DP$6,DP$6<$G311+$J311),IF(DP$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DQ$6,DQ$6<$G311+$J311),IF(DQ$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DR$6,DR$6<$G311+$J311),IF(DR$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DS$6,DS$6<$G311+$J311),IF(DS$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DT$6,DT$6<$G311+$J311),IF(DT$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DU$6,DU$6<$G311+$J311),IF(DU$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DV$6,DV$6<$G311+$J311),IF(DV$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DW$6,DW$6<$G311+$J311),IF(DW$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G311<=DX$6,DX$6<$G311+$J311),IF(DX$6<=($G311-1+$M311),$N311*$P311,$I311*$P311),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E311=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A320,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A320,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A320,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Indoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A320,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A320,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.4160482926618422E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14.998902013395242},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12.834440076642451},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A320,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.0571148280035587E-4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":2112},{"$f":"IF(AND($G320<=Q$6,Q$6<$G320+$J320),IF(Q$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=R$6,R$6<$G320+$J320),IF(R$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.0374559416037465},{"$f":"IF(AND($G320<=S$6,S$6<$G320+$J320),IF(S$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=T$6,T$6<$G320+$J320),IF(T$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=U$6,U$6<$G320+$J320),IF(U$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=V$6,V$6<$G320+$J320),IF(V$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=W$6,W$6<$G320+$J320),IF(W$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=X$6,X$6<$G320+$J320),IF(X$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=Y$6,Y$6<$G320+$J320),IF(Y$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=Z$6,Z$6<$G320+$J320),IF(Z$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=AA$6,AA$6<$G320+$J320),IF(AA$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5497609806388244},{"$f":"IF(AND($G320<=AB$6,AB$6<$G320+$J320),IF(AB$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AC$6,AC$6<$G320+$J320),IF(AC$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AD$6,AD$6<$G320+$J320),IF(AD$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AE$6,AE$6<$G320+$J320),IF(AE$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AF$6,AF$6<$G320+$J320),IF(AF$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AG$6,AG$6<$G320+$J320),IF(AG$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AH$6,AH$6<$G320+$J320),IF(AH$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AI$6,AI$6<$G320+$J320),IF(AI$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AJ$6,AJ$6<$G320+$J320),IF(AJ$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AK$6,AK$6<$G320+$J320),IF(AK$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AL$6,AL$6<$G320+$J320),IF(AL$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AM$6,AM$6<$G320+$J320),IF(AM$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AN$6,AN$6<$G320+$J320),IF(AN$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AO$6,AO$6<$G320+$J320),IF(AO$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AP$6,AP$6<$G320+$J320),IF(AP$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AQ$6,AQ$6<$G320+$J320),IF(AQ$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AR$6,AR$6<$G320+$J320),IF(AR$6<=($G320-1+$M320),$O320*$L320*$P320,$H320*$L320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AS$6,AS$6<$G320+$J320),IF(AS$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=AT$6,AT$6<$G320+$J320),IF(AT$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48384.622908017511},{"$f":"IF(AND($G320<=AU$6,AU$6<$G320+$J320),IF(AU$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=AV$6,AV$6<$G320+$J320),IF(AV$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=AW$6,AW$6<$G320+$J320),IF(AW$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=AX$6,AX$6<$G320+$J320),IF(AX$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=AY$6,AY$6<$G320+$J320),IF(AY$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=AZ$6,AZ$6<$G320+$J320),IF(AZ$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=BA$6,BA$6<$G320+$J320),IF(BA$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=BB$6,BB$6<$G320+$J320),IF(BB$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=BC$6,BC$6<$G320+$J320),IF(BC$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":56544.439306952925},{"$f":"IF(AND($G320<=BD$6,BD$6<$G320+$J320),IF(BD$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BE$6,BE$6<$G320+$J320),IF(BE$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BF$6,BF$6<$G320+$J320),IF(BF$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BG$6,BG$6<$G320+$J320),IF(BG$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BH$6,BH$6<$G320+$J320),IF(BH$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BI$6,BI$6<$G320+$J320),IF(BI$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BJ$6,BJ$6<$G320+$J320),IF(BJ$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BK$6,BK$6<$G320+$J320),IF(BK$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BL$6,BL$6<$G320+$J320),IF(BL$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BM$6,BM$6<$G320+$J320),IF(BM$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BN$6,BN$6<$G320+$J320),IF(BN$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BO$6,BO$6<$G320+$J320),IF(BO$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BP$6,BP$6<$G320+$J320),IF(BP$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BQ$6,BQ$6<$G320+$J320),IF(BQ$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BR$6,BR$6<$G320+$J320),IF(BR$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BS$6,BS$6<$G320+$J320),IF(BS$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BT$6,BT$6<$G320+$J320),IF(BT$6<=($G320-1+$M320),$N320*$K320*$P320,$I320*$K320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BU$6,BU$6<$G320+$J320),IF(BU$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=BV$6,BV$6<$G320+$J320),IF(BV$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.8238613629950178},{"$f":"IF(AND($G320<=BW$6,BW$6<$G320+$J320),IF(BW$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=BX$6,BX$6<$G320+$J320),IF(BX$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=BY$6,BY$6<$G320+$J320),IF(BY$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=BZ$6,BZ$6<$G320+$J320),IF(BZ$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CA$6,CA$6<$G320+$J320),IF(CA$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CB$6,CB$6<$G320+$J320),IF(CB$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CC$6,CC$6<$G320+$J320),IF(CC$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CD$6,CD$6<$G320+$J320),IF(CD$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CE$6,CE$6<$G320+$J320),IF(CE$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1314784559594653},{"$f":"IF(AND($G320<=CF$6,CF$6<$G320+$J320),IF(CF$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CG$6,CG$6<$G320+$J320),IF(CG$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CH$6,CH$6<$G320+$J320),IF(CH$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CI$6,CI$6<$G320+$J320),IF(CI$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CJ$6,CJ$6<$G320+$J320),IF(CJ$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CK$6,CK$6<$G320+$J320),IF(CK$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CL$6,CL$6<$G320+$J320),IF(CL$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CM$6,CM$6<$G320+$J320),IF(CM$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CN$6,CN$6<$G320+$J320),IF(CN$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CO$6,CO$6<$G320+$J320),IF(CO$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CP$6,CP$6<$G320+$J320),IF(CP$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CQ$6,CQ$6<$G320+$J320),IF(CQ$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CR$6,CR$6<$G320+$J320),IF(CR$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CS$6,CS$6<$G320+$J320),IF(CS$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CT$6,CT$6<$G320+$J320),IF(CT$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CU$6,CU$6<$G320+$J320),IF(CU$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CV$6,CV$6<$G320+$J320),IF(CV$6<=($G320-1+$M320),$O320*$P320,$H320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CW$6,CW$6<$G320+$J320),IF(CW$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=CX$6,CX$6<$G320+$J320),IF(CX$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":29052.880430727608},{"$f":"IF(AND($G320<=CY$6,CY$6<$G320+$J320),IF(CY$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=CZ$6,CZ$6<$G320+$J320),IF(CZ$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DA$6,DA$6<$G320+$J320),IF(DA$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DB$6,DB$6<$G320+$J320),IF(DB$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DC$6,DC$6<$G320+$J320),IF(DC$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DD$6,DD$6<$G320+$J320),IF(DD$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DE$6,DE$6<$G320+$J320),IF(DE$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DF$6,DF$6<$G320+$J320),IF(DF$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DG$6,DG$6<$G320+$J320),IF(DG$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33952.498448328777},{"$f":"IF(AND($G320<=DH$6,DH$6<$G320+$J320),IF(DH$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DI$6,DI$6<$G320+$J320),IF(DI$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DJ$6,DJ$6<$G320+$J320),IF(DJ$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DK$6,DK$6<$G320+$J320),IF(DK$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DL$6,DL$6<$G320+$J320),IF(DL$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DM$6,DM$6<$G320+$J320),IF(DM$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DN$6,DN$6<$G320+$J320),IF(DN$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DO$6,DO$6<$G320+$J320),IF(DO$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DP$6,DP$6<$G320+$J320),IF(DP$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DQ$6,DQ$6<$G320+$J320),IF(DQ$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DR$6,DR$6<$G320+$J320),IF(DR$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DS$6,DS$6<$G320+$J320),IF(DS$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DT$6,DT$6<$G320+$J320),IF(DT$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DU$6,DU$6<$G320+$J320),IF(DU$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DV$6,DV$6<$G320+$J320),IF(DV$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DW$6,DW$6<$G320+$J320),IF(DW$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G320<=DX$6,DX$6<$G320+$J320),IF(DX$6<=($G320-1+$M320),$N320*$P320,$I320*$P320),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E320=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A328,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A328,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A328,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Power bars Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A328,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A328,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5.3925505212152258E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16.93635820501779},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A328,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":38.25},{"$f":"IF(AND($G328<=Q$6,Q$6<$G328+$J328),IF(Q$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=R$6,R$6<$G328+$J328),IF(R$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=S$6,S$6<$G328+$J328),IF(S$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=T$6,T$6<$G328+$J328),IF(T$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=U$6,U$6<$G328+$J328),IF(U$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=V$6,V$6<$G328+$J328),IF(V$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=W$6,W$6<$G328+$J328),IF(W$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=X$6,X$6<$G328+$J328),IF(X$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=Y$6,Y$6<$G328+$J328),IF(Y$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=Z$6,Z$6<$G328+$J328),IF(Z$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=AA$6,AA$6<$G328+$J328),IF(AA$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=AB$6,AB$6<$G328+$J328),IF(AB$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G328<=AC$6,AC$6<$G328+$J328),IF(AC$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AD$6,AD$6<$G328+$J328),IF(AD$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AE$6,AE$6<$G328+$J328),IF(AE$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AF$6,AF$6<$G328+$J328),IF(AF$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AG$6,AG$6<$G328+$J328),IF(AG$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AH$6,AH$6<$G328+$J328),IF(AH$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AI$6,AI$6<$G328+$J328),IF(AI$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AJ$6,AJ$6<$G328+$J328),IF(AJ$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AK$6,AK$6<$G328+$J328),IF(AK$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AL$6,AL$6<$G328+$J328),IF(AL$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AM$6,AM$6<$G328+$J328),IF(AM$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AN$6,AN$6<$G328+$J328),IF(AN$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AO$6,AO$6<$G328+$J328),IF(AO$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AP$6,AP$6<$G328+$J328),IF(AP$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AQ$6,AQ$6<$G328+$J328),IF(AQ$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AR$6,AR$6<$G328+$J328),IF(AR$6<=($G328-1+$M328),$O328*$L328*$P328,$H328*$L328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AS$6,AS$6<$G328+$J328),IF(AS$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AT$6,AT$6<$G328+$J328),IF(AT$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=AU$6,AU$6<$G328+$J328),IF(AU$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=AV$6,AV$6<$G328+$J328),IF(AV$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=AW$6,AW$6<$G328+$J328),IF(AW$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=AX$6,AX$6<$G328+$J328),IF(AX$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=AY$6,AY$6<$G328+$J328),IF(AY$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=AZ$6,AZ$6<$G328+$J328),IF(AZ$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=BA$6,BA$6<$G328+$J328),IF(BA$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=BB$6,BB$6<$G328+$J328),IF(BB$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=BC$6,BC$6<$G328+$J328),IF(BC$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=BD$6,BD$6<$G328+$J328),IF(BD$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G328<=BE$6,BE$6<$G328+$J328),IF(BE$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BF$6,BF$6<$G328+$J328),IF(BF$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BG$6,BG$6<$G328+$J328),IF(BG$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BH$6,BH$6<$G328+$J328),IF(BH$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BI$6,BI$6<$G328+$J328),IF(BI$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BJ$6,BJ$6<$G328+$J328),IF(BJ$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BK$6,BK$6<$G328+$J328),IF(BK$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BL$6,BL$6<$G328+$J328),IF(BL$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BM$6,BM$6<$G328+$J328),IF(BM$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BN$6,BN$6<$G328+$J328),IF(BN$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BO$6,BO$6<$G328+$J328),IF(BO$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BP$6,BP$6<$G328+$J328),IF(BP$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BQ$6,BQ$6<$G328+$J328),IF(BQ$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BR$6,BR$6<$G328+$J328),IF(BR$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BS$6,BS$6<$G328+$J328),IF(BS$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BT$6,BT$6<$G328+$J328),IF(BT$6<=($G328-1+$M328),$N328*$K328*$P328,$I328*$K328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BU$6,BU$6<$G328+$J328),IF(BU$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BV$6,BV$6<$G328+$J328),IF(BV$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=BW$6,BW$6<$G328+$J328),IF(BW$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=BX$6,BX$6<$G328+$J328),IF(BX$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=BY$6,BY$6<$G328+$J328),IF(BY$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=BZ$6,BZ$6<$G328+$J328),IF(BZ$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CA$6,CA$6<$G328+$J328),IF(CA$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CB$6,CB$6<$G328+$J328),IF(CB$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CC$6,CC$6<$G328+$J328),IF(CC$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CD$6,CD$6<$G328+$J328),IF(CD$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CE$6,CE$6<$G328+$J328),IF(CE$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CF$6,CF$6<$G328+$J328),IF(CF$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G328<=CG$6,CG$6<$G328+$J328),IF(CG$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CH$6,CH$6<$G328+$J328),IF(CH$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CI$6,CI$6<$G328+$J328),IF(CI$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CJ$6,CJ$6<$G328+$J328),IF(CJ$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CK$6,CK$6<$G328+$J328),IF(CK$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CL$6,CL$6<$G328+$J328),IF(CL$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CM$6,CM$6<$G328+$J328),IF(CM$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CN$6,CN$6<$G328+$J328),IF(CN$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CO$6,CO$6<$G328+$J328),IF(CO$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CP$6,CP$6<$G328+$J328),IF(CP$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CQ$6,CQ$6<$G328+$J328),IF(CQ$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CR$6,CR$6<$G328+$J328),IF(CR$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CS$6,CS$6<$G328+$J328),IF(CS$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CT$6,CT$6<$G328+$J328),IF(CT$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CU$6,CU$6<$G328+$J328),IF(CU$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CV$6,CV$6<$G328+$J328),IF(CV$6<=($G328-1+$M328),$O328*$P328,$H328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CW$6,CW$6<$G328+$J328),IF(CW$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CX$6,CX$6<$G328+$J328),IF(CX$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=CY$6,CY$6<$G328+$J328),IF(CY$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=CZ$6,CZ$6<$G328+$J328),IF(CZ$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DA$6,DA$6<$G328+$J328),IF(DA$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DB$6,DB$6<$G328+$J328),IF(DB$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DC$6,DC$6<$G328+$J328),IF(DC$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DD$6,DD$6<$G328+$J328),IF(DD$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DE$6,DE$6<$G328+$J328),IF(DE$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DF$6,DF$6<$G328+$J328),IF(DF$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DG$6,DG$6<$G328+$J328),IF(DG$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DH$6,DH$6<$G328+$J328),IF(DH$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G328<=DI$6,DI$6<$G328+$J328),IF(DI$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DJ$6,DJ$6<$G328+$J328),IF(DJ$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DK$6,DK$6<$G328+$J328),IF(DK$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DL$6,DL$6<$G328+$J328),IF(DL$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DM$6,DM$6<$G328+$J328),IF(DM$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DN$6,DN$6<$G328+$J328),IF(DN$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DO$6,DO$6<$G328+$J328),IF(DO$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DP$6,DP$6<$G328+$J328),IF(DP$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DQ$6,DQ$6<$G328+$J328),IF(DQ$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DR$6,DR$6<$G328+$J328),IF(DR$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DS$6,DS$6<$G328+$J328),IF(DS$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DT$6,DT$6<$G328+$J328),IF(DT$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DU$6,DU$6<$G328+$J328),IF(DU$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DV$6,DV$6<$G328+$J328),IF(DV$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DW$6,DW$6<$G328+$J328),IF(DW$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G328<=DX$6,DX$6<$G328+$J328),IF(DX$6<=($G328-1+$M328),$N328*$P328,$I328*$P328),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E328=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A331,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A331,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A331,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Ceiling fan Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A331,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A331,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.8972464317291906E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":46.228558797524322},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":34.02830295193732},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A331,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1362049504973462E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":9},{"$f":"IF(AND($G331<=Q$6,Q$6<$G331+$J331),IF(Q$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=R$6,R$6<$G331+$J331),IF(R$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=S$6,S$6<$G331+$J331),IF(S$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.4317998174833962E-2},{"$f":"IF(AND($G331<=T$6,T$6<$G331+$J331),IF(T$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=U$6,U$6<$G331+$J331),IF(U$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=V$6,V$6<$G331+$J331),IF(V$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=W$6,W$6<$G331+$J331),IF(W$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=X$6,X$6<$G331+$J331),IF(X$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=Y$6,Y$6<$G331+$J331),IF(Y$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=Z$6,Z$6<$G331+$J331),IF(Z$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=AA$6,AA$6<$G331+$J331),IF(AA$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=AB$6,AB$6<$G331+$J331),IF(AB$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G331<=AC$6,AC$6<$G331+$J331),IF(AC$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AD$6,AD$6<$G331+$J331),IF(AD$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AE$6,AE$6<$G331+$J331),IF(AE$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AF$6,AF$6<$G331+$J331),IF(AF$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AG$6,AG$6<$G331+$J331),IF(AG$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AH$6,AH$6<$G331+$J331),IF(AH$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AI$6,AI$6<$G331+$J331),IF(AI$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AJ$6,AJ$6<$G331+$J331),IF(AJ$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AK$6,AK$6<$G331+$J331),IF(AK$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AL$6,AL$6<$G331+$J331),IF(AL$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AM$6,AM$6<$G331+$J331),IF(AM$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AN$6,AN$6<$G331+$J331),IF(AN$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AO$6,AO$6<$G331+$J331),IF(AO$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AP$6,AP$6<$G331+$J331),IF(AP$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AQ$6,AQ$6<$G331+$J331),IF(AQ$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AR$6,AR$6<$G331+$J331),IF(AR$6<=($G331-1+$M331),$O331*$L331*$P331,$H331*$L331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AS$6,AS$6<$G331+$J331),IF(AS$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AT$6,AT$6<$G331+$J331),IF(AT$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=AU$6,AU$6<$G331+$J331),IF(AU$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546.66254673990966},{"$f":"IF(AND($G331<=AV$6,AV$6<$G331+$J331),IF(AV$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=AW$6,AW$6<$G331+$J331),IF(AW$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=AX$6,AX$6<$G331+$J331),IF(AX$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=AY$6,AY$6<$G331+$J331),IF(AY$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=AZ$6,AZ$6<$G331+$J331),IF(AZ$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=BA$6,BA$6<$G331+$J331),IF(BA$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=BB$6,BB$6<$G331+$J331),IF(BB$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=BC$6,BC$6<$G331+$J331),IF(BC$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=BD$6,BD$6<$G331+$J331),IF(BD$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G331<=BE$6,BE$6<$G331+$J331),IF(BE$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BF$6,BF$6<$G331+$J331),IF(BF$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BG$6,BG$6<$G331+$J331),IF(BG$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BH$6,BH$6<$G331+$J331),IF(BH$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BI$6,BI$6<$G331+$J331),IF(BI$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BJ$6,BJ$6<$G331+$J331),IF(BJ$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BK$6,BK$6<$G331+$J331),IF(BK$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BL$6,BL$6<$G331+$J331),IF(BL$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BM$6,BM$6<$G331+$J331),IF(BM$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BN$6,BN$6<$G331+$J331),IF(BN$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BO$6,BO$6<$G331+$J331),IF(BO$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BP$6,BP$6<$G331+$J331),IF(BP$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BQ$6,BQ$6<$G331+$J331),IF(BQ$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BR$6,BR$6<$G331+$J331),IF(BR$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BS$6,BS$6<$G331+$J331),IF(BS$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BT$6,BT$6<$G331+$J331),IF(BT$6<=($G331-1+$M331),$N331*$K331*$P331,$I331*$K331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BU$6,BU$6<$G331+$J331),IF(BU$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BV$6,BV$6<$G331+$J331),IF(BV$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=BW$6,BW$6<$G331+$J331),IF(BW$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0606478622160897E-2},{"$f":"IF(AND($G331<=BX$6,BX$6<$G331+$J331),IF(BX$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=BY$6,BY$6<$G331+$J331),IF(BY$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=BZ$6,BZ$6<$G331+$J331),IF(BZ$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CA$6,CA$6<$G331+$J331),IF(CA$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CB$6,CB$6<$G331+$J331),IF(CB$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CC$6,CC$6<$G331+$J331),IF(CC$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CD$6,CD$6<$G331+$J331),IF(CD$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CE$6,CE$6<$G331+$J331),IF(CE$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CF$6,CF$6<$G331+$J331),IF(CF$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G331<=CG$6,CG$6<$G331+$J331),IF(CG$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CH$6,CH$6<$G331+$J331),IF(CH$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CI$6,CI$6<$G331+$J331),IF(CI$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CJ$6,CJ$6<$G331+$J331),IF(CJ$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CK$6,CK$6<$G331+$J331),IF(CK$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CL$6,CL$6<$G331+$J331),IF(CL$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CM$6,CM$6<$G331+$J331),IF(CM$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CN$6,CN$6<$G331+$J331),IF(CN$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CO$6,CO$6<$G331+$J331),IF(CO$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CP$6,CP$6<$G331+$J331),IF(CP$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CQ$6,CQ$6<$G331+$J331),IF(CQ$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CR$6,CR$6<$G331+$J331),IF(CR$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CS$6,CS$6<$G331+$J331),IF(CS$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CT$6,CT$6<$G331+$J331),IF(CT$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CU$6,CU$6<$G331+$J331),IF(CU$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CV$6,CV$6<$G331+$J331),IF(CV$6<=($G331-1+$M331),$O331*$P331,$H331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CW$6,CW$6<$G331+$J331),IF(CW$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CX$6,CX$6<$G331+$J331),IF(CX$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=CY$6,CY$6<$G331+$J331),IF(CY$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328.2472953563086},{"$f":"IF(AND($G331<=CZ$6,CZ$6<$G331+$J331),IF(CZ$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DA$6,DA$6<$G331+$J331),IF(DA$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DB$6,DB$6<$G331+$J331),IF(DB$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DC$6,DC$6<$G331+$J331),IF(DC$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DD$6,DD$6<$G331+$J331),IF(DD$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DE$6,DE$6<$G331+$J331),IF(DE$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DF$6,DF$6<$G331+$J331),IF(DF$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DG$6,DG$6<$G331+$J331),IF(DG$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DH$6,DH$6<$G331+$J331),IF(DH$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G331<=DI$6,DI$6<$G331+$J331),IF(DI$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DJ$6,DJ$6<$G331+$J331),IF(DJ$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DK$6,DK$6<$G331+$J331),IF(DK$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DL$6,DL$6<$G331+$J331),IF(DL$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DM$6,DM$6<$G331+$J331),IF(DM$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DN$6,DN$6<$G331+$J331),IF(DN$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DO$6,DO$6<$G331+$J331),IF(DO$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DP$6,DP$6<$G331+$J331),IF(DP$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DQ$6,DQ$6<$G331+$J331),IF(DQ$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DR$6,DR$6<$G331+$J331),IF(DR$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DS$6,DS$6<$G331+$J331),IF(DS$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DT$6,DT$6<$G331+$J331),IF(DT$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DU$6,DU$6<$G331+$J331),IF(DU$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DV$6,DV$6<$G331+$J331),IF(DV$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DW$6,DW$6<$G331+$J331),IF(DW$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G331<=DX$6,DX$6<$G331+$J331),IF(DX$6<=($G331-1+$M331),$N331*$P331,$I331*$P331),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E331=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFECMECMECM Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_3nYD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A340,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A340,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HVAC Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A340,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"ECM Oshawa PUC Networks Inc.-2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A340,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A340,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.36525000000000002},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1228},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":19},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A340,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1085},{"$f":"IF(AND($G340<=Q$6,Q$6<$G340+$J340),IF(Q$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=R$6,R$6<$G340+$J340),IF(R$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=S$6,S$6<$G340+$J340),IF(S$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=T$6,T$6<$G340+$J340),IF(T$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=U$6,U$6<$G340+$J340),IF(U$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=V$6,V$6<$G340+$J340),IF(V$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=W$6,W$6<$G340+$J340),IF(W$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=X$6,X$6<$G340+$J340),IF(X$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=Y$6,Y$6<$G340+$J340),IF(Y$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=Z$6,Z$6<$G340+$J340),IF(Z$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AA$6,AA$6<$G340+$J340),IF(AA$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AB$6,AB$6<$G340+$J340),IF(AB$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AC$6,AC$6<$G340+$J340),IF(AC$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AD$6,AD$6<$G340+$J340),IF(AD$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AE$6,AE$6<$G340+$J340),IF(AE$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AF$6,AF$6<$G340+$J340),IF(AF$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AG$6,AG$6<$G340+$J340),IF(AG$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AH$6,AH$6<$G340+$J340),IF(AH$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AI$6,AI$6<$G340+$J340),IF(AI$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AJ$6,AJ$6<$G340+$J340),IF(AJ$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.07102090032157},{"$f":"IF(AND($G340<=AK$6,AK$6<$G340+$J340),IF(AK$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AL$6,AL$6<$G340+$J340),IF(AL$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AM$6,AM$6<$G340+$J340),IF(AM$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AN$6,AN$6<$G340+$J340),IF(AN$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AO$6,AO$6<$G340+$J340),IF(AO$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AP$6,AP$6<$G340+$J340),IF(AP$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AQ$6,AQ$6<$G340+$J340),IF(AQ$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AR$6,AR$6<$G340+$J340),IF(AR$6<=($G340-1+$M340),$O340*$L340*$P340,$H340*$L340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AS$6,AS$6<$G340+$J340),IF(AS$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=AT$6,AT$6<$G340+$J340),IF(AT$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AU$6,AU$6<$G340+$J340),IF(AU$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AV$6,AV$6<$G340+$J340),IF(AV$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AW$6,AW$6<$G340+$J340),IF(AW$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AX$6,AX$6<$G340+$J340),IF(AX$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AY$6,AY$6<$G340+$J340),IF(AY$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=AZ$6,AZ$6<$G340+$J340),IF(AZ$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BA$6,BA$6<$G340+$J340),IF(BA$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BB$6,BB$6<$G340+$J340),IF(BB$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BC$6,BC$6<$G340+$J340),IF(BC$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BD$6,BD$6<$G340+$J340),IF(BD$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BE$6,BE$6<$G340+$J340),IF(BE$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BF$6,BF$6<$G340+$J340),IF(BF$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BG$6,BG$6<$G340+$J340),IF(BG$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BH$6,BH$6<$G340+$J340),IF(BH$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BI$6,BI$6<$G340+$J340),IF(BI$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BJ$6,BJ$6<$G340+$J340),IF(BJ$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BK$6,BK$6<$G340+$J340),IF(BK$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BL$6,BL$6<$G340+$J340),IF(BL$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1042483.8156484457},{"$f":"IF(AND($G340<=BM$6,BM$6<$G340+$J340),IF(BM$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BN$6,BN$6<$G340+$J340),IF(BN$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BO$6,BO$6<$G340+$J340),IF(BO$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BP$6,BP$6<$G340+$J340),IF(BP$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BQ$6,BQ$6<$G340+$J340),IF(BQ$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BR$6,BR$6<$G340+$J340),IF(BR$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BS$6,BS$6<$G340+$J340),IF(BS$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BT$6,BT$6<$G340+$J340),IF(BT$6<=($G340-1+$M340),$N340*$K340*$P340,$I340*$K340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BU$6,BU$6<$G340+$J340),IF(BU$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=BV$6,BV$6<$G340+$J340),IF(BV$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=BW$6,BW$6<$G340+$J340),IF(BW$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=BX$6,BX$6<$G340+$J340),IF(BX$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=BY$6,BY$6<$G340+$J340),IF(BY$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=BZ$6,BZ$6<$G340+$J340),IF(BZ$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CA$6,CA$6<$G340+$J340),IF(CA$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CB$6,CB$6<$G340+$J340),IF(CB$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CC$6,CC$6<$G340+$J340),IF(CC$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CD$6,CD$6<$G340+$J340),IF(CD$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CE$6,CE$6<$G340+$J340),IF(CE$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CF$6,CF$6<$G340+$J340),IF(CF$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CG$6,CG$6<$G340+$J340),IF(CG$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CH$6,CH$6<$G340+$J340),IF(CH$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CI$6,CI$6<$G340+$J340),IF(CI$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CJ$6,CJ$6<$G340+$J340),IF(CJ$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CK$6,CK$6<$G340+$J340),IF(CK$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CL$6,CL$6<$G340+$J340),IF(CL$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CM$6,CM$6<$G340+$J340),IF(CM$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CN$6,CN$6<$G340+$J340),IF(CN$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":424.75482315112544},{"$f":"IF(AND($G340<=CO$6,CO$6<$G340+$J340),IF(CO$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CP$6,CP$6<$G340+$J340),IF(CP$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CQ$6,CQ$6<$G340+$J340),IF(CQ$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CR$6,CR$6<$G340+$J340),IF(CR$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CS$6,CS$6<$G340+$J340),IF(CS$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CT$6,CT$6<$G340+$J340),IF(CT$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CU$6,CU$6<$G340+$J340),IF(CU$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CV$6,CV$6<$G340+$J340),IF(CV$6<=($G340-1+$M340),$O340*$P340,$H340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CW$6,CW$6<$G340+$J340),IF(CW$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=CX$6,CX$6<$G340+$J340),IF(CX$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=CY$6,CY$6<$G340+$J340),IF(CY$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=CZ$6,CZ$6<$G340+$J340),IF(CZ$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DA$6,DA$6<$G340+$J340),IF(DA$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DB$6,DB$6<$G340+$J340),IF(DB$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DC$6,DC$6<$G340+$J340),IF(DC$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DD$6,DD$6<$G340+$J340),IF(DD$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DE$6,DE$6<$G340+$J340),IF(DE$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DF$6,DF$6<$G340+$J340),IF(DF$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DG$6,DG$6<$G340+$J340),IF(DG$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DH$6,DH$6<$G340+$J340),IF(DH$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DI$6,DI$6<$G340+$J340),IF(DI$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DJ$6,DJ$6<$G340+$J340),IF(DJ$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DK$6,DK$6<$G340+$J340),IF(DK$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DL$6,DL$6<$G340+$J340),IF(DL$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DM$6,DM$6<$G340+$J340),IF(DM$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DN$6,DN$6<$G340+$J340),IF(DN$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DO$6,DO$6<$G340+$J340),IF(DO$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DP$6,DP$6<$G340+$J340),IF(DP$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1428060.0214362273},{"$f":"IF(AND($G340<=DQ$6,DQ$6<$G340+$J340),IF(DQ$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DR$6,DR$6<$G340+$J340),IF(DR$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DS$6,DS$6<$G340+$J340),IF(DS$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DT$6,DT$6<$G340+$J340),IF(DT$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DU$6,DU$6<$G340+$J340),IF(DU$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DV$6,DV$6<$G340+$J340),IF(DV$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DW$6,DW$6<$G340+$J340),IF(DW$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G340<=DX$6,DX$6<$G340+$J340),IF(DX$6<=($G340-1+$M340),$N340*$P340,$I340*$P340),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E340=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A341,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A341,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HVAC Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A341,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A341,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A341,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.5320514820000003E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.630068965521998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A341,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G341<=Q$6,Q$6<$G341+$J341),IF(Q$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=R$6,R$6<$G341+$J341),IF(R$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=S$6,S$6<$G341+$J341),IF(S$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=T$6,T$6<$G341+$J341),IF(T$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=U$6,U$6<$G341+$J341),IF(U$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=V$6,V$6<$G341+$J341),IF(V$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=W$6,W$6<$G341+$J341),IF(W$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=X$6,X$6<$G341+$J341),IF(X$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=Y$6,Y$6<$G341+$J341),IF(Y$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=Z$6,Z$6<$G341+$J341),IF(Z$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AA$6,AA$6<$G341+$J341),IF(AA$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AB$6,AB$6<$G341+$J341),IF(AB$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AC$6,AC$6<$G341+$J341),IF(AC$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AD$6,AD$6<$G341+$J341),IF(AD$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AE$6,AE$6<$G341+$J341),IF(AE$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AF$6,AF$6<$G341+$J341),IF(AF$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AG$6,AG$6<$G341+$J341),IF(AG$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AH$6,AH$6<$G341+$J341),IF(AH$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AI$6,AI$6<$G341+$J341),IF(AI$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AJ$6,AJ$6<$G341+$J341),IF(AJ$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AK$6,AK$6<$G341+$J341),IF(AK$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AL$6,AL$6<$G341+$J341),IF(AL$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AM$6,AM$6<$G341+$J341),IF(AM$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AN$6,AN$6<$G341+$J341),IF(AN$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AO$6,AO$6<$G341+$J341),IF(AO$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AP$6,AP$6<$G341+$J341),IF(AP$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AQ$6,AQ$6<$G341+$J341),IF(AQ$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AR$6,AR$6<$G341+$J341),IF(AR$6<=($G341-1+$M341),$O341*$L341*$P341,$H341*$L341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AS$6,AS$6<$G341+$J341),IF(AS$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AT$6,AT$6<$G341+$J341),IF(AT$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AU$6,AU$6<$G341+$J341),IF(AU$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AV$6,AV$6<$G341+$J341),IF(AV$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AW$6,AW$6<$G341+$J341),IF(AW$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AX$6,AX$6<$G341+$J341),IF(AX$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AY$6,AY$6<$G341+$J341),IF(AY$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=AZ$6,AZ$6<$G341+$J341),IF(AZ$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BA$6,BA$6<$G341+$J341),IF(BA$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BB$6,BB$6<$G341+$J341),IF(BB$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BC$6,BC$6<$G341+$J341),IF(BC$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BD$6,BD$6<$G341+$J341),IF(BD$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BE$6,BE$6<$G341+$J341),IF(BE$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BF$6,BF$6<$G341+$J341),IF(BF$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BG$6,BG$6<$G341+$J341),IF(BG$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BH$6,BH$6<$G341+$J341),IF(BH$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BI$6,BI$6<$G341+$J341),IF(BI$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BJ$6,BJ$6<$G341+$J341),IF(BJ$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BK$6,BK$6<$G341+$J341),IF(BK$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BL$6,BL$6<$G341+$J341),IF(BL$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BM$6,BM$6<$G341+$J341),IF(BM$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BN$6,BN$6<$G341+$J341),IF(BN$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BO$6,BO$6<$G341+$J341),IF(BO$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BP$6,BP$6<$G341+$J341),IF(BP$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BQ$6,BQ$6<$G341+$J341),IF(BQ$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BR$6,BR$6<$G341+$J341),IF(BR$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BS$6,BS$6<$G341+$J341),IF(BS$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BT$6,BT$6<$G341+$J341),IF(BT$6<=($G341-1+$M341),$N341*$K341*$P341,$I341*$K341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BU$6,BU$6<$G341+$J341),IF(BU$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BV$6,BV$6<$G341+$J341),IF(BV$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BW$6,BW$6<$G341+$J341),IF(BW$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BX$6,BX$6<$G341+$J341),IF(BX$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BY$6,BY$6<$G341+$J341),IF(BY$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=BZ$6,BZ$6<$G341+$J341),IF(BZ$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CA$6,CA$6<$G341+$J341),IF(CA$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CB$6,CB$6<$G341+$J341),IF(CB$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CC$6,CC$6<$G341+$J341),IF(CC$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CD$6,CD$6<$G341+$J341),IF(CD$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CE$6,CE$6<$G341+$J341),IF(CE$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CF$6,CF$6<$G341+$J341),IF(CF$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CG$6,CG$6<$G341+$J341),IF(CG$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CH$6,CH$6<$G341+$J341),IF(CH$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CI$6,CI$6<$G341+$J341),IF(CI$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CJ$6,CJ$6<$G341+$J341),IF(CJ$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CK$6,CK$6<$G341+$J341),IF(CK$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CL$6,CL$6<$G341+$J341),IF(CL$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CM$6,CM$6<$G341+$J341),IF(CM$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CN$6,CN$6<$G341+$J341),IF(CN$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CO$6,CO$6<$G341+$J341),IF(CO$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CP$6,CP$6<$G341+$J341),IF(CP$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CQ$6,CQ$6<$G341+$J341),IF(CQ$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CR$6,CR$6<$G341+$J341),IF(CR$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CS$6,CS$6<$G341+$J341),IF(CS$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CT$6,CT$6<$G341+$J341),IF(CT$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CU$6,CU$6<$G341+$J341),IF(CU$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CV$6,CV$6<$G341+$J341),IF(CV$6<=($G341-1+$M341),$O341*$P341,$H341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CW$6,CW$6<$G341+$J341),IF(CW$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CX$6,CX$6<$G341+$J341),IF(CX$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CY$6,CY$6<$G341+$J341),IF(CY$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=CZ$6,CZ$6<$G341+$J341),IF(CZ$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DA$6,DA$6<$G341+$J341),IF(DA$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DB$6,DB$6<$G341+$J341),IF(DB$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DC$6,DC$6<$G341+$J341),IF(DC$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DD$6,DD$6<$G341+$J341),IF(DD$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DE$6,DE$6<$G341+$J341),IF(DE$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DF$6,DF$6<$G341+$J341),IF(DF$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DG$6,DG$6<$G341+$J341),IF(DG$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DH$6,DH$6<$G341+$J341),IF(DH$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DI$6,DI$6<$G341+$J341),IF(DI$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DJ$6,DJ$6<$G341+$J341),IF(DJ$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DK$6,DK$6<$G341+$J341),IF(DK$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DL$6,DL$6<$G341+$J341),IF(DL$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DM$6,DM$6<$G341+$J341),IF(DM$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DN$6,DN$6<$G341+$J341),IF(DN$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DO$6,DO$6<$G341+$J341),IF(DO$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DP$6,DP$6<$G341+$J341),IF(DP$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DQ$6,DQ$6<$G341+$J341),IF(DQ$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DR$6,DR$6<$G341+$J341),IF(DR$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DS$6,DS$6<$G341+$J341),IF(DS$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DT$6,DT$6<$G341+$J341),IF(DT$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DU$6,DU$6<$G341+$J341),IF(DU$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DV$6,DV$6<$G341+$J341),IF(DV$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DW$6,DW$6<$G341+$J341),IF(DW$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G341<=DX$6,DX$6<$G341+$J341),IF(DX$6<=($G341-1+$M341),$N341*$P341,$I341*$P341),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E341=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A350,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A350,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HVAC Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A350,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A350,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A350,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.5320514820000003E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.630068965521998},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":18},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.73},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A350,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G350<=Q$6,Q$6<$G350+$J350),IF(Q$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=R$6,R$6<$G350+$J350),IF(R$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=S$6,S$6<$G350+$J350),IF(S$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=T$6,T$6<$G350+$J350),IF(T$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=U$6,U$6<$G350+$J350),IF(U$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=V$6,V$6<$G350+$J350),IF(V$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=W$6,W$6<$G350+$J350),IF(W$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=X$6,X$6<$G350+$J350),IF(X$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=Y$6,Y$6<$G350+$J350),IF(Y$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=Z$6,Z$6<$G350+$J350),IF(Z$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AA$6,AA$6<$G350+$J350),IF(AA$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AB$6,AB$6<$G350+$J350),IF(AB$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AC$6,AC$6<$G350+$J350),IF(AC$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AD$6,AD$6<$G350+$J350),IF(AD$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AE$6,AE$6<$G350+$J350),IF(AE$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AF$6,AF$6<$G350+$J350),IF(AF$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AG$6,AG$6<$G350+$J350),IF(AG$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AH$6,AH$6<$G350+$J350),IF(AH$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AI$6,AI$6<$G350+$J350),IF(AI$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AJ$6,AJ$6<$G350+$J350),IF(AJ$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AK$6,AK$6<$G350+$J350),IF(AK$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AL$6,AL$6<$G350+$J350),IF(AL$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AM$6,AM$6<$G350+$J350),IF(AM$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AN$6,AN$6<$G350+$J350),IF(AN$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AO$6,AO$6<$G350+$J350),IF(AO$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AP$6,AP$6<$G350+$J350),IF(AP$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AQ$6,AQ$6<$G350+$J350),IF(AQ$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AR$6,AR$6<$G350+$J350),IF(AR$6<=($G350-1+$M350),$O350*$L350*$P350,$H350*$L350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AS$6,AS$6<$G350+$J350),IF(AS$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AT$6,AT$6<$G350+$J350),IF(AT$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AU$6,AU$6<$G350+$J350),IF(AU$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AV$6,AV$6<$G350+$J350),IF(AV$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AW$6,AW$6<$G350+$J350),IF(AW$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AX$6,AX$6<$G350+$J350),IF(AX$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AY$6,AY$6<$G350+$J350),IF(AY$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=AZ$6,AZ$6<$G350+$J350),IF(AZ$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BA$6,BA$6<$G350+$J350),IF(BA$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BB$6,BB$6<$G350+$J350),IF(BB$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BC$6,BC$6<$G350+$J350),IF(BC$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BD$6,BD$6<$G350+$J350),IF(BD$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BE$6,BE$6<$G350+$J350),IF(BE$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BF$6,BF$6<$G350+$J350),IF(BF$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BG$6,BG$6<$G350+$J350),IF(BG$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BH$6,BH$6<$G350+$J350),IF(BH$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BI$6,BI$6<$G350+$J350),IF(BI$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BJ$6,BJ$6<$G350+$J350),IF(BJ$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BK$6,BK$6<$G350+$J350),IF(BK$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BL$6,BL$6<$G350+$J350),IF(BL$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BM$6,BM$6<$G350+$J350),IF(BM$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BN$6,BN$6<$G350+$J350),IF(BN$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BO$6,BO$6<$G350+$J350),IF(BO$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BP$6,BP$6<$G350+$J350),IF(BP$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BQ$6,BQ$6<$G350+$J350),IF(BQ$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BR$6,BR$6<$G350+$J350),IF(BR$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BS$6,BS$6<$G350+$J350),IF(BS$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BT$6,BT$6<$G350+$J350),IF(BT$6<=($G350-1+$M350),$N350*$K350*$P350,$I350*$K350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BU$6,BU$6<$G350+$J350),IF(BU$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BV$6,BV$6<$G350+$J350),IF(BV$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BW$6,BW$6<$G350+$J350),IF(BW$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BX$6,BX$6<$G350+$J350),IF(BX$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BY$6,BY$6<$G350+$J350),IF(BY$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=BZ$6,BZ$6<$G350+$J350),IF(BZ$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CA$6,CA$6<$G350+$J350),IF(CA$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CB$6,CB$6<$G350+$J350),IF(CB$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CC$6,CC$6<$G350+$J350),IF(CC$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CD$6,CD$6<$G350+$J350),IF(CD$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CE$6,CE$6<$G350+$J350),IF(CE$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CF$6,CF$6<$G350+$J350),IF(CF$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CG$6,CG$6<$G350+$J350),IF(CG$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CH$6,CH$6<$G350+$J350),IF(CH$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CI$6,CI$6<$G350+$J350),IF(CI$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CJ$6,CJ$6<$G350+$J350),IF(CJ$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CK$6,CK$6<$G350+$J350),IF(CK$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CL$6,CL$6<$G350+$J350),IF(CL$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CM$6,CM$6<$G350+$J350),IF(CM$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CN$6,CN$6<$G350+$J350),IF(CN$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CO$6,CO$6<$G350+$J350),IF(CO$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CP$6,CP$6<$G350+$J350),IF(CP$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CQ$6,CQ$6<$G350+$J350),IF(CQ$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CR$6,CR$6<$G350+$J350),IF(CR$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CS$6,CS$6<$G350+$J350),IF(CS$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CT$6,CT$6<$G350+$J350),IF(CT$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CU$6,CU$6<$G350+$J350),IF(CU$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CV$6,CV$6<$G350+$J350),IF(CV$6<=($G350-1+$M350),$O350*$P350,$H350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CW$6,CW$6<$G350+$J350),IF(CW$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CX$6,CX$6<$G350+$J350),IF(CX$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CY$6,CY$6<$G350+$J350),IF(CY$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=CZ$6,CZ$6<$G350+$J350),IF(CZ$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DA$6,DA$6<$G350+$J350),IF(DA$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DB$6,DB$6<$G350+$J350),IF(DB$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DC$6,DC$6<$G350+$J350),IF(DC$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DD$6,DD$6<$G350+$J350),IF(DD$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DE$6,DE$6<$G350+$J350),IF(DE$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DF$6,DF$6<$G350+$J350),IF(DF$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DG$6,DG$6<$G350+$J350),IF(DG$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DH$6,DH$6<$G350+$J350),IF(DH$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DI$6,DI$6<$G350+$J350),IF(DI$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DJ$6,DJ$6<$G350+$J350),IF(DJ$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DK$6,DK$6<$G350+$J350),IF(DK$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DL$6,DL$6<$G350+$J350),IF(DL$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DM$6,DM$6<$G350+$J350),IF(DM$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DN$6,DN$6<$G350+$J350),IF(DN$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DO$6,DO$6<$G350+$J350),IF(DO$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DP$6,DP$6<$G350+$J350),IF(DP$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DQ$6,DQ$6<$G350+$J350),IF(DQ$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DR$6,DR$6<$G350+$J350),IF(DR$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DS$6,DS$6<$G350+$J350),IF(DS$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DT$6,DT$6<$G350+$J350),IF(DT$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DU$6,DU$6<$G350+$J350),IF(DU$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DV$6,DV$6<$G350+$J350),IF(DV$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DW$6,DW$6<$G350+$J350),IF(DW$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G350<=DX$6,DX$6<$G350+$J350),IF(DX$6<=($G350-1+$M350),$N350*$P350,$I350*$P350),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E350=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A354,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A354,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A354,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Prescriptive Non-Lighting Oshawa PUC Networks Inc.-2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A354,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A354,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.3533930384047972},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11920},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.79365397793188486},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.78970362066840472},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A354,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":7},{"$f":"IF(AND($G354<=Q$6,Q$6<$G354+$J354),IF(Q$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=R$6,R$6<$G354+$J354),IF(R$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=S$6,S$6<$G354+$J354),IF(S$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=T$6,T$6<$G354+$J354),IF(T$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=U$6,U$6<$G354+$J354),IF(U$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=V$6,V$6<$G354+$J354),IF(V$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=W$6,W$6<$G354+$J354),IF(W$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=X$6,X$6<$G354+$J354),IF(X$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=Y$6,Y$6<$G354+$J354),IF(Y$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=Z$6,Z$6<$G354+$J354),IF(Z$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AA$6,AA$6<$G354+$J354),IF(AA$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AB$6,AB$6<$G354+$J354),IF(AB$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AC$6,AC$6<$G354+$J354),IF(AC$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AD$6,AD$6<$G354+$J354),IF(AD$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AE$6,AE$6<$G354+$J354),IF(AE$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AF$6,AF$6<$G354+$J354),IF(AF$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AG$6,AG$6<$G354+$J354),IF(AG$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.868495570919013},{"$f":"IF(AND($G354<=AH$6,AH$6<$G354+$J354),IF(AH$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AI$6,AI$6<$G354+$J354),IF(AI$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AJ$6,AJ$6<$G354+$J354),IF(AJ$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AK$6,AK$6<$G354+$J354),IF(AK$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AL$6,AL$6<$G354+$J354),IF(AL$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AM$6,AM$6<$G354+$J354),IF(AM$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AN$6,AN$6<$G354+$J354),IF(AN$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AO$6,AO$6<$G354+$J354),IF(AO$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AP$6,AP$6<$G354+$J354),IF(AP$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AQ$6,AQ$6<$G354+$J354),IF(AQ$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AR$6,AR$6<$G354+$J354),IF(AR$6<=($G354-1+$M354),$O354*$L354*$P354,$H354*$L354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AS$6,AS$6<$G354+$J354),IF(AS$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AT$6,AT$6<$G354+$J354),IF(AT$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=AU$6,AU$6<$G354+$J354),IF(AU$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=AV$6,AV$6<$G354+$J354),IF(AV$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=AW$6,AW$6<$G354+$J354),IF(AW$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=AX$6,AX$6<$G354+$J354),IF(AX$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=AY$6,AY$6<$G354+$J354),IF(AY$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=AZ$6,AZ$6<$G354+$J354),IF(AZ$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BA$6,BA$6<$G354+$J354),IF(BA$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BB$6,BB$6<$G354+$J354),IF(BB$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BC$6,BC$6<$G354+$J354),IF(BC$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BD$6,BD$6<$G354+$J354),IF(BD$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BE$6,BE$6<$G354+$J354),IF(BE$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BF$6,BF$6<$G354+$J354),IF(BF$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BG$6,BG$6<$G354+$J354),IF(BG$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BH$6,BH$6<$G354+$J354),IF(BH$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BI$6,BI$6<$G354+$J354),IF(BI$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":70978.014918152709},{"$f":"IF(AND($G354<=BJ$6,BJ$6<$G354+$J354),IF(BJ$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BK$6,BK$6<$G354+$J354),IF(BK$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BL$6,BL$6<$G354+$J354),IF(BL$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BM$6,BM$6<$G354+$J354),IF(BM$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BN$6,BN$6<$G354+$J354),IF(BN$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BO$6,BO$6<$G354+$J354),IF(BO$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BP$6,BP$6<$G354+$J354),IF(BP$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BQ$6,BQ$6<$G354+$J354),IF(BQ$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BR$6,BR$6<$G354+$J354),IF(BR$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BS$6,BS$6<$G354+$J354),IF(BS$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BT$6,BT$6<$G354+$J354),IF(BT$6<=($G354-1+$M354),$N354*$K354*$P354,$I354*$K354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BU$6,BU$6<$G354+$J354),IF(BU$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BV$6,BV$6<$G354+$J354),IF(BV$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=BW$6,BW$6<$G354+$J354),IF(BW$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=BX$6,BX$6<$G354+$J354),IF(BX$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=BY$6,BY$6<$G354+$J354),IF(BY$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=BZ$6,BZ$6<$G354+$J354),IF(BZ$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CA$6,CA$6<$G354+$J354),IF(CA$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CB$6,CB$6<$G354+$J354),IF(CB$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CC$6,CC$6<$G354+$J354),IF(CC$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CD$6,CD$6<$G354+$J354),IF(CD$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CE$6,CE$6<$G354+$J354),IF(CE$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CF$6,CF$6<$G354+$J354),IF(CF$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CG$6,CG$6<$G354+$J354),IF(CG$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CH$6,CH$6<$G354+$J354),IF(CH$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CI$6,CI$6<$G354+$J354),IF(CI$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CJ$6,CJ$6<$G354+$J354),IF(CJ$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CK$6,CK$6<$G354+$J354),IF(CK$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25.159433299928811},{"$f":"IF(AND($G354<=CL$6,CL$6<$G354+$J354),IF(CL$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CM$6,CM$6<$G354+$J354),IF(CM$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CN$6,CN$6<$G354+$J354),IF(CN$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CO$6,CO$6<$G354+$J354),IF(CO$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CP$6,CP$6<$G354+$J354),IF(CP$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CQ$6,CQ$6<$G354+$J354),IF(CQ$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CR$6,CR$6<$G354+$J354),IF(CR$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CS$6,CS$6<$G354+$J354),IF(CS$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CT$6,CT$6<$G354+$J354),IF(CT$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CU$6,CU$6<$G354+$J354),IF(CU$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CV$6,CV$6<$G354+$J354),IF(CV$6<=($G354-1+$M354),$O354*$P354,$H354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CW$6,CW$6<$G354+$J354),IF(CW$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CX$6,CX$6<$G354+$J354),IF(CX$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=CY$6,CY$6<$G354+$J354),IF(CY$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=CZ$6,CZ$6<$G354+$J354),IF(CZ$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DA$6,DA$6<$G354+$J354),IF(DA$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DB$6,DB$6<$G354+$J354),IF(DB$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DC$6,DC$6<$G354+$J354),IF(DC$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DD$6,DD$6<$G354+$J354),IF(DD$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DE$6,DE$6<$G354+$J354),IF(DE$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DF$6,DF$6<$G354+$J354),IF(DF$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DG$6,DG$6<$G354+$J354),IF(DG$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DH$6,DH$6<$G354+$J354),IF(DH$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DI$6,DI$6<$G354+$J354),IF(DI$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DJ$6,DJ$6<$G354+$J354),IF(DJ$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DK$6,DK$6<$G354+$J354),IF(DK$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DL$6,DL$6<$G354+$J354),IF(DL$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DM$6,DM$6<$G354+$J354),IF(DM$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89431.93997856378},{"$f":"IF(AND($G354<=DN$6,DN$6<$G354+$J354),IF(DN$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DO$6,DO$6<$G354+$J354),IF(DO$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DP$6,DP$6<$G354+$J354),IF(DP$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DQ$6,DQ$6<$G354+$J354),IF(DQ$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DR$6,DR$6<$G354+$J354),IF(DR$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DS$6,DS$6<$G354+$J354),IF(DS$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DT$6,DT$6<$G354+$J354),IF(DT$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DU$6,DU$6<$G354+$J354),IF(DU$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DV$6,DV$6<$G354+$J354),IF(DV$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DW$6,DW$6<$G354+$J354),IF(DW$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G354<=DX$6,DX$6<$G354+$J354),IF(DX$6<=($G354-1+$M354),$N354*$P354,$I354*$P354),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E354=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A361,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A361,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A361,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Custom Lighting Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A361,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A361,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":76996},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.71147541997000729},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.70752506270652715},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":78959.372977156614},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A361,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G361<=Q$6,Q$6<$G361+$J361),IF(Q$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=R$6,R$6<$G361+$J361),IF(R$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=S$6,S$6<$G361+$J361),IF(S$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=T$6,T$6<$G361+$J361),IF(T$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=U$6,U$6<$G361+$J361),IF(U$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=V$6,V$6<$G361+$J361),IF(V$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=W$6,W$6<$G361+$J361),IF(W$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=X$6,X$6<$G361+$J361),IF(X$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=Y$6,Y$6<$G361+$J361),IF(Y$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=Z$6,Z$6<$G361+$J361),IF(Z$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AA$6,AA$6<$G361+$J361),IF(AA$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AB$6,AB$6<$G361+$J361),IF(AB$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AC$6,AC$6<$G361+$J361),IF(AC$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AD$6,AD$6<$G361+$J361),IF(AD$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AE$6,AE$6<$G361+$J361),IF(AE$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AF$6,AF$6<$G361+$J361),IF(AF$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AG$6,AG$6<$G361+$J361),IF(AG$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AH$6,AH$6<$G361+$J361),IF(AH$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AI$6,AI$6<$G361+$J361),IF(AI$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AJ$6,AJ$6<$G361+$J361),IF(AJ$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AK$6,AK$6<$G361+$J361),IF(AK$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AL$6,AL$6<$G361+$J361),IF(AL$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AM$6,AM$6<$G361+$J361),IF(AM$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AN$6,AN$6<$G361+$J361),IF(AN$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AO$6,AO$6<$G361+$J361),IF(AO$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AP$6,AP$6<$G361+$J361),IF(AP$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AQ$6,AQ$6<$G361+$J361),IF(AQ$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AR$6,AR$6<$G361+$J361),IF(AR$6<=($G361-1+$M361),$O361*$L361*$P361,$H361*$L361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AS$6,AS$6<$G361+$J361),IF(AS$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AT$6,AT$6<$G361+$J361),IF(AT$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=AU$6,AU$6<$G361+$J361),IF(AU$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=AV$6,AV$6<$G361+$J361),IF(AV$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=AW$6,AW$6<$G361+$J361),IF(AW$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=AX$6,AX$6<$G361+$J361),IF(AX$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=AY$6,AY$6<$G361+$J361),IF(AY$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=AZ$6,AZ$6<$G361+$J361),IF(AZ$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=BA$6,BA$6<$G361+$J361),IF(BA$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=BB$6,BB$6<$G361+$J361),IF(BB$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":361271.08070412185},{"$f":"IF(AND($G361<=BC$6,BC$6<$G361+$J361),IF(BC$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":352287.85489395936},{"$f":"IF(AND($G361<=BD$6,BD$6<$G361+$J361),IF(BD$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":352287.85489395936},{"$f":"IF(AND($G361<=BE$6,BE$6<$G361+$J361),IF(BE$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BF$6,BF$6<$G361+$J361),IF(BF$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BG$6,BG$6<$G361+$J361),IF(BG$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BH$6,BH$6<$G361+$J361),IF(BH$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BI$6,BI$6<$G361+$J361),IF(BI$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BJ$6,BJ$6<$G361+$J361),IF(BJ$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BK$6,BK$6<$G361+$J361),IF(BK$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BL$6,BL$6<$G361+$J361),IF(BL$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BM$6,BM$6<$G361+$J361),IF(BM$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BN$6,BN$6<$G361+$J361),IF(BN$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BO$6,BO$6<$G361+$J361),IF(BO$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BP$6,BP$6<$G361+$J361),IF(BP$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BQ$6,BQ$6<$G361+$J361),IF(BQ$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BR$6,BR$6<$G361+$J361),IF(BR$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BS$6,BS$6<$G361+$J361),IF(BS$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BT$6,BT$6<$G361+$J361),IF(BT$6<=($G361-1+$M361),$N361*$K361*$P361,$I361*$K361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BU$6,BU$6<$G361+$J361),IF(BU$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BV$6,BV$6<$G361+$J361),IF(BV$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BW$6,BW$6<$G361+$J361),IF(BW$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BX$6,BX$6<$G361+$J361),IF(BX$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BY$6,BY$6<$G361+$J361),IF(BY$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=BZ$6,BZ$6<$G361+$J361),IF(BZ$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CA$6,CA$6<$G361+$J361),IF(CA$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CB$6,CB$6<$G361+$J361),IF(CB$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CC$6,CC$6<$G361+$J361),IF(CC$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CD$6,CD$6<$G361+$J361),IF(CD$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CE$6,CE$6<$G361+$J361),IF(CE$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CF$6,CF$6<$G361+$J361),IF(CF$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CG$6,CG$6<$G361+$J361),IF(CG$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CH$6,CH$6<$G361+$J361),IF(CH$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CI$6,CI$6<$G361+$J361),IF(CI$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CJ$6,CJ$6<$G361+$J361),IF(CJ$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CK$6,CK$6<$G361+$J361),IF(CK$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CL$6,CL$6<$G361+$J361),IF(CL$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CM$6,CM$6<$G361+$J361),IF(CM$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CN$6,CN$6<$G361+$J361),IF(CN$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CO$6,CO$6<$G361+$J361),IF(CO$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CP$6,CP$6<$G361+$J361),IF(CP$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CQ$6,CQ$6<$G361+$J361),IF(CQ$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CR$6,CR$6<$G361+$J361),IF(CR$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CS$6,CS$6<$G361+$J361),IF(CS$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CT$6,CT$6<$G361+$J361),IF(CT$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CU$6,CU$6<$G361+$J361),IF(CU$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CV$6,CV$6<$G361+$J361),IF(CV$6<=($G361-1+$M361),$O361*$P361,$H361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CW$6,CW$6<$G361+$J361),IF(CW$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CX$6,CX$6<$G361+$J361),IF(CX$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=CY$6,CY$6<$G361+$J361),IF(CY$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=CZ$6,CZ$6<$G361+$J361),IF(CZ$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DA$6,DA$6<$G361+$J361),IF(DA$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DB$6,DB$6<$G361+$J361),IF(DB$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DC$6,DC$6<$G361+$J361),IF(DC$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DD$6,DD$6<$G361+$J361),IF(DD$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DE$6,DE$6<$G361+$J361),IF(DE$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DF$6,DF$6<$G361+$J361),IF(DF$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":507777.31818107149},{"$f":"IF(AND($G361<=DG$6,DG$6<$G361+$J361),IF(DG$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":495151.12540192925},{"$f":"IF(AND($G361<=DH$6,DH$6<$G361+$J361),IF(DH$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":495151.12540192925},{"$f":"IF(AND($G361<=DI$6,DI$6<$G361+$J361),IF(DI$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DJ$6,DJ$6<$G361+$J361),IF(DJ$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DK$6,DK$6<$G361+$J361),IF(DK$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DL$6,DL$6<$G361+$J361),IF(DL$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DM$6,DM$6<$G361+$J361),IF(DM$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DN$6,DN$6<$G361+$J361),IF(DN$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DO$6,DO$6<$G361+$J361),IF(DO$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DP$6,DP$6<$G361+$J361),IF(DP$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DQ$6,DQ$6<$G361+$J361),IF(DQ$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DR$6,DR$6<$G361+$J361),IF(DR$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DS$6,DS$6<$G361+$J361),IF(DS$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DT$6,DT$6<$G361+$J361),IF(DT$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DU$6,DU$6<$G361+$J361),IF(DU$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DV$6,DV$6<$G361+$J361),IF(DV$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DW$6,DW$6<$G361+$J361),IF(DW$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G361<=DX$6,DX$6<$G361+$J361),IF(DX$6<=($G361-1+$M361),$N361*$P361,$I361*$P361),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E361=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFEngineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A370,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A370,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Retrofit Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A370,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Engineered Lighting Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A370,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A370,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.491648268202006},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":45279},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74908956935498605},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.74513921209150591},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":17036.901779588115},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A370,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3.1951098189484552},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":26},{"$f":"IF(AND($G370<=Q$6,Q$6<$G370+$J370),IF(Q$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=R$6,R$6<$G370+$J370),IF(R$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=S$6,S$6<$G370+$J370),IF(S$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=T$6,T$6<$G370+$J370),IF(T$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=U$6,U$6<$G370+$J370),IF(U$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=V$6,V$6<$G370+$J370),IF(V$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=W$6,W$6<$G370+$J370),IF(W$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=X$6,X$6<$G370+$J370),IF(X$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=Y$6,Y$6<$G370+$J370),IF(Y$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":66.346025658053847},{"$f":"IF(AND($G370<=Z$6,Z$6<$G370+$J370),IF(Z$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":176.32793418872706},{"$f":"IF(AND($G370<=AA$6,AA$6<$G370+$J370),IF(AA$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":176.32793418872706},{"$f":"IF(AND($G370<=AB$6,AB$6<$G370+$J370),IF(AB$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":176.32793418872706},{"$f":"IF(AND($G370<=AC$6,AC$6<$G370+$J370),IF(AC$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AD$6,AD$6<$G370+$J370),IF(AD$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AE$6,AE$6<$G370+$J370),IF(AE$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AF$6,AF$6<$G370+$J370),IF(AF$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AG$6,AG$6<$G370+$J370),IF(AG$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AH$6,AH$6<$G370+$J370),IF(AH$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AI$6,AI$6<$G370+$J370),IF(AI$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AJ$6,AJ$6<$G370+$J370),IF(AJ$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AK$6,AK$6<$G370+$J370),IF(AK$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AL$6,AL$6<$G370+$J370),IF(AL$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AM$6,AM$6<$G370+$J370),IF(AM$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AN$6,AN$6<$G370+$J370),IF(AN$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AO$6,AO$6<$G370+$J370),IF(AO$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AP$6,AP$6<$G370+$J370),IF(AP$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AQ$6,AQ$6<$G370+$J370),IF(AQ$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AR$6,AR$6<$G370+$J370),IF(AR$6<=($G370-1+$M370),$O370*$L370*$P370,$H370*$L370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AS$6,AS$6<$G370+$J370),IF(AS$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AT$6,AT$6<$G370+$J370),IF(AT$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AU$6,AU$6<$G370+$J370),IF(AU$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=AV$6,AV$6<$G370+$J370),IF(AV$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=AW$6,AW$6<$G370+$J370),IF(AW$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=AX$6,AX$6<$G370+$J370),IF(AX$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=AY$6,AY$6<$G370+$J370),IF(AY$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=AZ$6,AZ$6<$G370+$J370),IF(AZ$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=BA$6,BA$6<$G370+$J370),IF(BA$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":355644.48107994243},{"$f":"IF(AND($G370<=BB$6,BB$6<$G370+$J370),IF(BB$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":945196.88304548198},{"$f":"IF(AND($G370<=BC$6,BC$6<$G370+$J370),IF(BC$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":945196.88304548198},{"$f":"IF(AND($G370<=BD$6,BD$6<$G370+$J370),IF(BD$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":945196.88304548198},{"$f":"IF(AND($G370<=BE$6,BE$6<$G370+$J370),IF(BE$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BF$6,BF$6<$G370+$J370),IF(BF$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BG$6,BG$6<$G370+$J370),IF(BG$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BH$6,BH$6<$G370+$J370),IF(BH$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BI$6,BI$6<$G370+$J370),IF(BI$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BJ$6,BJ$6<$G370+$J370),IF(BJ$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BK$6,BK$6<$G370+$J370),IF(BK$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BL$6,BL$6<$G370+$J370),IF(BL$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BM$6,BM$6<$G370+$J370),IF(BM$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BN$6,BN$6<$G370+$J370),IF(BN$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BO$6,BO$6<$G370+$J370),IF(BO$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BP$6,BP$6<$G370+$J370),IF(BP$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BQ$6,BQ$6<$G370+$J370),IF(BQ$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BR$6,BR$6<$G370+$J370),IF(BR$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BS$6,BS$6<$G370+$J370),IF(BS$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BT$6,BT$6<$G370+$J370),IF(BT$6<=($G370-1+$M370),$N370*$K370*$P370,$I370*$K370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BU$6,BU$6<$G370+$J370),IF(BU$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BV$6,BV$6<$G370+$J370),IF(BV$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BW$6,BW$6<$G370+$J370),IF(BW$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=BX$6,BX$6<$G370+$J370),IF(BX$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=BY$6,BY$6<$G370+$J370),IF(BY$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=BZ$6,BZ$6<$G370+$J370),IF(BZ$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=CA$6,CA$6<$G370+$J370),IF(CA$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=CB$6,CB$6<$G370+$J370),IF(CB$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=CC$6,CC$6<$G370+$J370),IF(CC$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":89.038430110031982},{"$f":"IF(AND($G370<=CD$6,CD$6<$G370+$J370),IF(CD$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236.63757231859822},{"$f":"IF(AND($G370<=CE$6,CE$6<$G370+$J370),IF(CE$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236.63757231859822},{"$f":"IF(AND($G370<=CF$6,CF$6<$G370+$J370),IF(CF$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":236.63757231859822},{"$f":"IF(AND($G370<=CG$6,CG$6<$G370+$J370),IF(CG$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CH$6,CH$6<$G370+$J370),IF(CH$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CI$6,CI$6<$G370+$J370),IF(CI$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CJ$6,CJ$6<$G370+$J370),IF(CJ$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CK$6,CK$6<$G370+$J370),IF(CK$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CL$6,CL$6<$G370+$J370),IF(CL$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CM$6,CM$6<$G370+$J370),IF(CM$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CN$6,CN$6<$G370+$J370),IF(CN$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CO$6,CO$6<$G370+$J370),IF(CO$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CP$6,CP$6<$G370+$J370),IF(CP$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CQ$6,CQ$6<$G370+$J370),IF(CQ$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CR$6,CR$6<$G370+$J370),IF(CR$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CS$6,CS$6<$G370+$J370),IF(CS$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CT$6,CT$6<$G370+$J370),IF(CT$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CU$6,CU$6<$G370+$J370),IF(CU$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CV$6,CV$6<$G370+$J370),IF(CV$6<=($G370-1+$M370),$O370*$P370,$H370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CW$6,CW$6<$G370+$J370),IF(CW$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CX$6,CX$6<$G370+$J370),IF(CX$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CY$6,CY$6<$G370+$J370),IF(CY$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=CZ$6,CZ$6<$G370+$J370),IF(CZ$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DA$6,DA$6<$G370+$J370),IF(DA$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DB$6,DB$6<$G370+$J370),IF(DB$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DC$6,DC$6<$G370+$J370),IF(DC$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DD$6,DD$6<$G370+$J370),IF(DD$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DE$6,DE$6<$G370+$J370),IF(DE$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":474768.96706247696},{"$f":"IF(AND($G370<=DF$6,DF$6<$G370+$J370),IF(DF$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1261794.2122186495},{"$f":"IF(AND($G370<=DG$6,DG$6<$G370+$J370),IF(DG$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1261794.2122186495},{"$f":"IF(AND($G370<=DH$6,DH$6<$G370+$J370),IF(DH$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1261794.2122186495},{"$f":"IF(AND($G370<=DI$6,DI$6<$G370+$J370),IF(DI$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DJ$6,DJ$6<$G370+$J370),IF(DJ$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DK$6,DK$6<$G370+$J370),IF(DK$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DL$6,DL$6<$G370+$J370),IF(DL$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DM$6,DM$6<$G370+$J370),IF(DM$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DN$6,DN$6<$G370+$J370),IF(DN$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DO$6,DO$6<$G370+$J370),IF(DO$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DP$6,DP$6<$G370+$J370),IF(DP$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DQ$6,DQ$6<$G370+$J370),IF(DQ$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DR$6,DR$6<$G370+$J370),IF(DR$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DS$6,DS$6<$G370+$J370),IF(DS$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DT$6,DT$6<$G370+$J370),IF(DT$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DU$6,DU$6<$G370+$J370),IF(DU$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DV$6,DV$6<$G370+$J370),IF(DV$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DW$6,DW$6<$G370+$J370),IF(DW$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G370<=DX$6,DX$6<$G370+$J370),IF(DX$6<=($G370-1+$M370),$N370*$P370,$I370*$P370),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E370=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A377,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A377,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A377,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Ceiling fan Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A377,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A377,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.8972464317291906E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":46.228558797524322},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":34.02830295193732},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A377,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1362049504973462E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":9},{"$f":"IF(AND($G377<=Q$6,Q$6<$G377+$J377),IF(Q$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=R$6,R$6<$G377+$J377),IF(R$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=S$6,S$6<$G377+$J377),IF(S$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=T$6,T$6<$G377+$J377),IF(T$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.4317998174833962E-2},{"$f":"IF(AND($G377<=U$6,U$6<$G377+$J377),IF(U$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=V$6,V$6<$G377+$J377),IF(V$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=W$6,W$6<$G377+$J377),IF(W$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=X$6,X$6<$G377+$J377),IF(X$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=Y$6,Y$6<$G377+$J377),IF(Y$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=Z$6,Z$6<$G377+$J377),IF(Z$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=AA$6,AA$6<$G377+$J377),IF(AA$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=AB$6,AB$6<$G377+$J377),IF(AB$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=AC$6,AC$6<$G377+$J377),IF(AC$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G377<=AD$6,AD$6<$G377+$J377),IF(AD$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AE$6,AE$6<$G377+$J377),IF(AE$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AF$6,AF$6<$G377+$J377),IF(AF$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AG$6,AG$6<$G377+$J377),IF(AG$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AH$6,AH$6<$G377+$J377),IF(AH$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AI$6,AI$6<$G377+$J377),IF(AI$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AJ$6,AJ$6<$G377+$J377),IF(AJ$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AK$6,AK$6<$G377+$J377),IF(AK$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AL$6,AL$6<$G377+$J377),IF(AL$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AM$6,AM$6<$G377+$J377),IF(AM$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AN$6,AN$6<$G377+$J377),IF(AN$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AO$6,AO$6<$G377+$J377),IF(AO$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AP$6,AP$6<$G377+$J377),IF(AP$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AQ$6,AQ$6<$G377+$J377),IF(AQ$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AR$6,AR$6<$G377+$J377),IF(AR$6<=($G377-1+$M377),$O377*$L377*$P377,$H377*$L377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AS$6,AS$6<$G377+$J377),IF(AS$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AT$6,AT$6<$G377+$J377),IF(AT$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AU$6,AU$6<$G377+$J377),IF(AU$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=AV$6,AV$6<$G377+$J377),IF(AV$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546.66254673990966},{"$f":"IF(AND($G377<=AW$6,AW$6<$G377+$J377),IF(AW$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=AX$6,AX$6<$G377+$J377),IF(AX$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=AY$6,AY$6<$G377+$J377),IF(AY$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=AZ$6,AZ$6<$G377+$J377),IF(AZ$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BA$6,BA$6<$G377+$J377),IF(BA$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BB$6,BB$6<$G377+$J377),IF(BB$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BC$6,BC$6<$G377+$J377),IF(BC$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BD$6,BD$6<$G377+$J377),IF(BD$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BE$6,BE$6<$G377+$J377),IF(BE$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G377<=BF$6,BF$6<$G377+$J377),IF(BF$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BG$6,BG$6<$G377+$J377),IF(BG$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BH$6,BH$6<$G377+$J377),IF(BH$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BI$6,BI$6<$G377+$J377),IF(BI$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BJ$6,BJ$6<$G377+$J377),IF(BJ$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BK$6,BK$6<$G377+$J377),IF(BK$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BL$6,BL$6<$G377+$J377),IF(BL$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BM$6,BM$6<$G377+$J377),IF(BM$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BN$6,BN$6<$G377+$J377),IF(BN$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BO$6,BO$6<$G377+$J377),IF(BO$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BP$6,BP$6<$G377+$J377),IF(BP$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BQ$6,BQ$6<$G377+$J377),IF(BQ$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BR$6,BR$6<$G377+$J377),IF(BR$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BS$6,BS$6<$G377+$J377),IF(BS$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BT$6,BT$6<$G377+$J377),IF(BT$6<=($G377-1+$M377),$N377*$K377*$P377,$I377*$K377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BU$6,BU$6<$G377+$J377),IF(BU$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BV$6,BV$6<$G377+$J377),IF(BV$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BW$6,BW$6<$G377+$J377),IF(BW$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=BX$6,BX$6<$G377+$J377),IF(BX$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0606478622160897E-2},{"$f":"IF(AND($G377<=BY$6,BY$6<$G377+$J377),IF(BY$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=BZ$6,BZ$6<$G377+$J377),IF(BZ$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CA$6,CA$6<$G377+$J377),IF(CA$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CB$6,CB$6<$G377+$J377),IF(CB$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CC$6,CC$6<$G377+$J377),IF(CC$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CD$6,CD$6<$G377+$J377),IF(CD$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CE$6,CE$6<$G377+$J377),IF(CE$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CF$6,CF$6<$G377+$J377),IF(CF$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CG$6,CG$6<$G377+$J377),IF(CG$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G377<=CH$6,CH$6<$G377+$J377),IF(CH$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CI$6,CI$6<$G377+$J377),IF(CI$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CJ$6,CJ$6<$G377+$J377),IF(CJ$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CK$6,CK$6<$G377+$J377),IF(CK$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CL$6,CL$6<$G377+$J377),IF(CL$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CM$6,CM$6<$G377+$J377),IF(CM$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CN$6,CN$6<$G377+$J377),IF(CN$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CO$6,CO$6<$G377+$J377),IF(CO$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CP$6,CP$6<$G377+$J377),IF(CP$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CQ$6,CQ$6<$G377+$J377),IF(CQ$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CR$6,CR$6<$G377+$J377),IF(CR$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CS$6,CS$6<$G377+$J377),IF(CS$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CT$6,CT$6<$G377+$J377),IF(CT$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CU$6,CU$6<$G377+$J377),IF(CU$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CV$6,CV$6<$G377+$J377),IF(CV$6<=($G377-1+$M377),$O377*$P377,$H377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CW$6,CW$6<$G377+$J377),IF(CW$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CX$6,CX$6<$G377+$J377),IF(CX$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CY$6,CY$6<$G377+$J377),IF(CY$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=CZ$6,CZ$6<$G377+$J377),IF(CZ$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328.2472953563086},{"$f":"IF(AND($G377<=DA$6,DA$6<$G377+$J377),IF(DA$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DB$6,DB$6<$G377+$J377),IF(DB$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DC$6,DC$6<$G377+$J377),IF(DC$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DD$6,DD$6<$G377+$J377),IF(DD$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DE$6,DE$6<$G377+$J377),IF(DE$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DF$6,DF$6<$G377+$J377),IF(DF$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DG$6,DG$6<$G377+$J377),IF(DG$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DH$6,DH$6<$G377+$J377),IF(DH$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DI$6,DI$6<$G377+$J377),IF(DI$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G377<=DJ$6,DJ$6<$G377+$J377),IF(DJ$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DK$6,DK$6<$G377+$J377),IF(DK$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DL$6,DL$6<$G377+$J377),IF(DL$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DM$6,DM$6<$G377+$J377),IF(DM$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DN$6,DN$6<$G377+$J377),IF(DN$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DO$6,DO$6<$G377+$J377),IF(DO$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DP$6,DP$6<$G377+$J377),IF(DP$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DQ$6,DQ$6<$G377+$J377),IF(DQ$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DR$6,DR$6<$G377+$J377),IF(DR$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DS$6,DS$6<$G377+$J377),IF(DS$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DT$6,DT$6<$G377+$J377),IF(DT$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DU$6,DU$6<$G377+$J377),IF(DU$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DV$6,DV$6<$G377+$J377),IF(DV$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DW$6,DW$6<$G377+$J377),IF(DW$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G377<=DX$6,DX$6<$G377+$J377),IF(DX$6<=($G377-1+$M377),$N377*$P377,$I377*$P377),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E377=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A380,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A380,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A380,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Indoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A380,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A380,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.4160482926618422E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14.998902013395242},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":12.834440076642451},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A380,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8.0571148280035587E-4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1584},{"$f":"IF(AND($G380<=Q$6,Q$6<$G380+$J380),IF(Q$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=R$6,R$6<$G380+$J380),IF(R$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=S$6,S$6<$G380+$J380),IF(S$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=T$6,T$6<$G380+$J380),IF(T$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2780919562028101},{"$f":"IF(AND($G380<=U$6,U$6<$G380+$J380),IF(U$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=V$6,V$6<$G380+$J380),IF(V$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=W$6,W$6<$G380+$J380),IF(W$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=X$6,X$6<$G380+$J380),IF(X$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=Y$6,Y$6<$G380+$J380),IF(Y$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=Z$6,Z$6<$G380+$J380),IF(Z$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=AA$6,AA$6<$G380+$J380),IF(AA$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=AB$6,AB$6<$G380+$J380),IF(AB$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=AC$6,AC$6<$G380+$J380),IF(AC$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.6623207354791183},{"$f":"IF(AND($G380<=AD$6,AD$6<$G380+$J380),IF(AD$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AE$6,AE$6<$G380+$J380),IF(AE$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AF$6,AF$6<$G380+$J380),IF(AF$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AG$6,AG$6<$G380+$J380),IF(AG$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AH$6,AH$6<$G380+$J380),IF(AH$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AI$6,AI$6<$G380+$J380),IF(AI$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AJ$6,AJ$6<$G380+$J380),IF(AJ$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AK$6,AK$6<$G380+$J380),IF(AK$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AL$6,AL$6<$G380+$J380),IF(AL$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AM$6,AM$6<$G380+$J380),IF(AM$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AN$6,AN$6<$G380+$J380),IF(AN$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AO$6,AO$6<$G380+$J380),IF(AO$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AP$6,AP$6<$G380+$J380),IF(AP$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AQ$6,AQ$6<$G380+$J380),IF(AQ$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AR$6,AR$6<$G380+$J380),IF(AR$6<=($G380-1+$M380),$O380*$L380*$P380,$H380*$L380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AS$6,AS$6<$G380+$J380),IF(AS$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AT$6,AT$6<$G380+$J380),IF(AT$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AU$6,AU$6<$G380+$J380),IF(AU$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=AV$6,AV$6<$G380+$J380),IF(AV$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":36288.467181013133},{"$f":"IF(AND($G380<=AW$6,AW$6<$G380+$J380),IF(AW$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=AX$6,AX$6<$G380+$J380),IF(AX$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=AY$6,AY$6<$G380+$J380),IF(AY$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=AZ$6,AZ$6<$G380+$J380),IF(AZ$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BA$6,BA$6<$G380+$J380),IF(BA$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BB$6,BB$6<$G380+$J380),IF(BB$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BC$6,BC$6<$G380+$J380),IF(BC$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BD$6,BD$6<$G380+$J380),IF(BD$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BE$6,BE$6<$G380+$J380),IF(BE$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42408.329480214699},{"$f":"IF(AND($G380<=BF$6,BF$6<$G380+$J380),IF(BF$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BG$6,BG$6<$G380+$J380),IF(BG$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BH$6,BH$6<$G380+$J380),IF(BH$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BI$6,BI$6<$G380+$J380),IF(BI$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BJ$6,BJ$6<$G380+$J380),IF(BJ$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BK$6,BK$6<$G380+$J380),IF(BK$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BL$6,BL$6<$G380+$J380),IF(BL$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BM$6,BM$6<$G380+$J380),IF(BM$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BN$6,BN$6<$G380+$J380),IF(BN$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BO$6,BO$6<$G380+$J380),IF(BO$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BP$6,BP$6<$G380+$J380),IF(BP$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BQ$6,BQ$6<$G380+$J380),IF(BQ$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BR$6,BR$6<$G380+$J380),IF(BR$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BS$6,BS$6<$G380+$J380),IF(BS$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BT$6,BT$6<$G380+$J380),IF(BT$6<=($G380-1+$M380),$N380*$K380*$P380,$I380*$K380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BU$6,BU$6<$G380+$J380),IF(BU$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BV$6,BV$6<$G380+$J380),IF(BV$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BW$6,BW$6<$G380+$J380),IF(BW$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=BX$6,BX$6<$G380+$J380),IF(BX$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3678960222462633},{"$f":"IF(AND($G380<=BY$6,BY$6<$G380+$J380),IF(BY$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=BZ$6,BZ$6<$G380+$J380),IF(BZ$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CA$6,CA$6<$G380+$J380),IF(CA$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CB$6,CB$6<$G380+$J380),IF(CB$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CC$6,CC$6<$G380+$J380),IF(CC$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CD$6,CD$6<$G380+$J380),IF(CD$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CE$6,CE$6<$G380+$J380),IF(CE$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CF$6,CF$6<$G380+$J380),IF(CF$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CG$6,CG$6<$G380+$J380),IF(CG$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.598608841969599},{"$f":"IF(AND($G380<=CH$6,CH$6<$G380+$J380),IF(CH$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CI$6,CI$6<$G380+$J380),IF(CI$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CJ$6,CJ$6<$G380+$J380),IF(CJ$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CK$6,CK$6<$G380+$J380),IF(CK$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CL$6,CL$6<$G380+$J380),IF(CL$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CM$6,CM$6<$G380+$J380),IF(CM$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CN$6,CN$6<$G380+$J380),IF(CN$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CO$6,CO$6<$G380+$J380),IF(CO$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CP$6,CP$6<$G380+$J380),IF(CP$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CQ$6,CQ$6<$G380+$J380),IF(CQ$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CR$6,CR$6<$G380+$J380),IF(CR$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CS$6,CS$6<$G380+$J380),IF(CS$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CT$6,CT$6<$G380+$J380),IF(CT$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CU$6,CU$6<$G380+$J380),IF(CU$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CV$6,CV$6<$G380+$J380),IF(CV$6<=($G380-1+$M380),$O380*$P380,$H380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CW$6,CW$6<$G380+$J380),IF(CW$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CX$6,CX$6<$G380+$J380),IF(CX$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CY$6,CY$6<$G380+$J380),IF(CY$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=CZ$6,CZ$6<$G380+$J380),IF(CZ$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21789.660323045704},{"$f":"IF(AND($G380<=DA$6,DA$6<$G380+$J380),IF(DA$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DB$6,DB$6<$G380+$J380),IF(DB$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DC$6,DC$6<$G380+$J380),IF(DC$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DD$6,DD$6<$G380+$J380),IF(DD$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DE$6,DE$6<$G380+$J380),IF(DE$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DF$6,DF$6<$G380+$J380),IF(DF$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DG$6,DG$6<$G380+$J380),IF(DG$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DH$6,DH$6<$G380+$J380),IF(DH$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DI$6,DI$6<$G380+$J380),IF(DI$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":25464.373836246585},{"$f":"IF(AND($G380<=DJ$6,DJ$6<$G380+$J380),IF(DJ$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DK$6,DK$6<$G380+$J380),IF(DK$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DL$6,DL$6<$G380+$J380),IF(DL$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DM$6,DM$6<$G380+$J380),IF(DM$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DN$6,DN$6<$G380+$J380),IF(DN$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DO$6,DO$6<$G380+$J380),IF(DO$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DP$6,DP$6<$G380+$J380),IF(DP$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DQ$6,DQ$6<$G380+$J380),IF(DQ$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DR$6,DR$6<$G380+$J380),IF(DR$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DS$6,DS$6<$G380+$J380),IF(DS$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DT$6,DT$6<$G380+$J380),IF(DT$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DU$6,DU$6<$G380+$J380),IF(DU$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DV$6,DV$6<$G380+$J380),IF(DV$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DW$6,DW$6<$G380+$J380),IF(DW$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G380<=DX$6,DX$6<$G380+$J380),IF(DX$6<=($G380-1+$M380),$N380*$P380,$I380*$P380),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E380=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFWeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A390,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A390,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A390,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Weatherstrip Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A390,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A390,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":6.5401999211915553E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":31.836672396044822},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":13},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A390,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":349.5},{"$f":"IF(AND($G390<=Q$6,Q$6<$G390+$J390),IF(Q$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=R$6,R$6<$G390+$J390),IF(R$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=S$6,S$6<$G390+$J390),IF(S$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=T$6,T$6<$G390+$J390),IF(T$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=U$6,U$6<$G390+$J390),IF(U$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=V$6,V$6<$G390+$J390),IF(V$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=W$6,W$6<$G390+$J390),IF(W$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=X$6,X$6<$G390+$J390),IF(X$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=Y$6,Y$6<$G390+$J390),IF(Y$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=Z$6,Z$6<$G390+$J390),IF(Z$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AA$6,AA$6<$G390+$J390),IF(AA$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AB$6,AB$6<$G390+$J390),IF(AB$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AC$6,AC$6<$G390+$J390),IF(AC$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AD$6,AD$6<$G390+$J390),IF(AD$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AE$6,AE$6<$G390+$J390),IF(AE$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AF$6,AF$6<$G390+$J390),IF(AF$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.40801367986059645},{"$f":"IF(AND($G390<=AG$6,AG$6<$G390+$J390),IF(AG$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AH$6,AH$6<$G390+$J390),IF(AH$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AI$6,AI$6<$G390+$J390),IF(AI$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AJ$6,AJ$6<$G390+$J390),IF(AJ$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AK$6,AK$6<$G390+$J390),IF(AK$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AL$6,AL$6<$G390+$J390),IF(AL$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AM$6,AM$6<$G390+$J390),IF(AM$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AN$6,AN$6<$G390+$J390),IF(AN$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AO$6,AO$6<$G390+$J390),IF(AO$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AP$6,AP$6<$G390+$J390),IF(AP$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AQ$6,AQ$6<$G390+$J390),IF(AQ$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AR$6,AR$6<$G390+$J390),IF(AR$6<=($G390-1+$M390),$O390*$L390*$P390,$H390*$L390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AS$6,AS$6<$G390+$J390),IF(AS$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AT$6,AT$6<$G390+$J390),IF(AT$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AU$6,AU$6<$G390+$J390),IF(AU$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=AV$6,AV$6<$G390+$J390),IF(AV$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=AW$6,AW$6<$G390+$J390),IF(AW$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=AX$6,AX$6<$G390+$J390),IF(AX$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=AY$6,AY$6<$G390+$J390),IF(AY$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=AZ$6,AZ$6<$G390+$J390),IF(AZ$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BA$6,BA$6<$G390+$J390),IF(BA$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BB$6,BB$6<$G390+$J390),IF(BB$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BC$6,BC$6<$G390+$J390),IF(BC$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BD$6,BD$6<$G390+$J390),IF(BD$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BE$6,BE$6<$G390+$J390),IF(BE$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BF$6,BF$6<$G390+$J390),IF(BF$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BG$6,BG$6<$G390+$J390),IF(BG$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BH$6,BH$6<$G390+$J390),IF(BH$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19861.469091696996},{"$f":"IF(AND($G390<=BI$6,BI$6<$G390+$J390),IF(BI$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BJ$6,BJ$6<$G390+$J390),IF(BJ$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BK$6,BK$6<$G390+$J390),IF(BK$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BL$6,BL$6<$G390+$J390),IF(BL$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BM$6,BM$6<$G390+$J390),IF(BM$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BN$6,BN$6<$G390+$J390),IF(BN$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BO$6,BO$6<$G390+$J390),IF(BO$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BP$6,BP$6<$G390+$J390),IF(BP$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BQ$6,BQ$6<$G390+$J390),IF(BQ$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BR$6,BR$6<$G390+$J390),IF(BR$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BS$6,BS$6<$G390+$J390),IF(BS$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BT$6,BT$6<$G390+$J390),IF(BT$6<=($G390-1+$M390),$N390*$K390*$P390,$I390*$K390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BU$6,BU$6<$G390+$J390),IF(BU$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BV$6,BV$6<$G390+$J390),IF(BV$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BW$6,BW$6<$G390+$J390),IF(BW$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=BX$6,BX$6<$G390+$J390),IF(BX$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=BY$6,BY$6<$G390+$J390),IF(BY$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=BZ$6,BZ$6<$G390+$J390),IF(BZ$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CA$6,CA$6<$G390+$J390),IF(CA$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CB$6,CB$6<$G390+$J390),IF(CB$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CC$6,CC$6<$G390+$J390),IF(CC$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CD$6,CD$6<$G390+$J390),IF(CD$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CE$6,CE$6<$G390+$J390),IF(CE$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CF$6,CF$6<$G390+$J390),IF(CF$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CG$6,CG$6<$G390+$J390),IF(CG$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CH$6,CH$6<$G390+$J390),IF(CH$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CI$6,CI$6<$G390+$J390),IF(CI$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CJ$6,CJ$6<$G390+$J390),IF(CJ$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.24499462727293125},{"$f":"IF(AND($G390<=CK$6,CK$6<$G390+$J390),IF(CK$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CL$6,CL$6<$G390+$J390),IF(CL$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CM$6,CM$6<$G390+$J390),IF(CM$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CN$6,CN$6<$G390+$J390),IF(CN$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CO$6,CO$6<$G390+$J390),IF(CO$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CP$6,CP$6<$G390+$J390),IF(CP$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CQ$6,CQ$6<$G390+$J390),IF(CQ$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CR$6,CR$6<$G390+$J390),IF(CR$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CS$6,CS$6<$G390+$J390),IF(CS$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CT$6,CT$6<$G390+$J390),IF(CT$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CU$6,CU$6<$G390+$J390),IF(CU$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CV$6,CV$6<$G390+$J390),IF(CV$6<=($G390-1+$M390),$O390*$P390,$H390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CW$6,CW$6<$G390+$J390),IF(CW$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CX$6,CX$6<$G390+$J390),IF(CX$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CY$6,CY$6<$G390+$J390),IF(CY$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=CZ$6,CZ$6<$G390+$J390),IF(CZ$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DA$6,DA$6<$G390+$J390),IF(DA$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DB$6,DB$6<$G390+$J390),IF(DB$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DC$6,DC$6<$G390+$J390),IF(DC$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DD$6,DD$6<$G390+$J390),IF(DD$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DE$6,DE$6<$G390+$J390),IF(DE$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DF$6,DF$6<$G390+$J390),IF(DF$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DG$6,DG$6<$G390+$J390),IF(DG$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DH$6,DH$6<$G390+$J390),IF(DH$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DI$6,DI$6<$G390+$J390),IF(DI$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DJ$6,DJ$6<$G390+$J390),IF(DJ$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DK$6,DK$6<$G390+$J390),IF(DK$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DL$6,DL$6<$G390+$J390),IF(DL$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":11925.956058325473},{"$f":"IF(AND($G390<=DM$6,DM$6<$G390+$J390),IF(DM$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DN$6,DN$6<$G390+$J390),IF(DN$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DO$6,DO$6<$G390+$J390),IF(DO$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DP$6,DP$6<$G390+$J390),IF(DP$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DQ$6,DQ$6<$G390+$J390),IF(DQ$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DR$6,DR$6<$G390+$J390),IF(DR$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DS$6,DS$6<$G390+$J390),IF(DS$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DT$6,DT$6<$G390+$J390),IF(DT$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DU$6,DU$6<$G390+$J390),IF(DU$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DV$6,DV$6<$G390+$J390),IF(DV$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DW$6,DW$6<$G390+$J390),IF(DW$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G390<=DX$6,DX$6<$G390+$J390),IF(DX$6<=($G390-1+$M390),$N390*$P390,$I390*$P390),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E390=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A391,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A391,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A391,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Ceiling fan Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A391,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A391,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.8972464317291906E-3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":46.228558797524322},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":34.02830295193732},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A391,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":2.1362049504973462E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":9},{"$f":"IF(AND($G391<=Q$6,Q$6<$G391+$J391),IF(Q$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=R$6,R$6<$G391+$J391),IF(R$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=S$6,S$6<$G391+$J391),IF(S$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=T$6,T$6<$G391+$J391),IF(T$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=U$6,U$6<$G391+$J391),IF(U$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.4317998174833962E-2},{"$f":"IF(AND($G391<=V$6,V$6<$G391+$J391),IF(V$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=W$6,W$6<$G391+$J391),IF(W$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=X$6,X$6<$G391+$J391),IF(X$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=Y$6,Y$6<$G391+$J391),IF(Y$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=Z$6,Z$6<$G391+$J391),IF(Z$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=AA$6,AA$6<$G391+$J391),IF(AA$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=AB$6,AB$6<$G391+$J391),IF(AB$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=AC$6,AC$6<$G391+$J391),IF(AC$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=AD$6,AD$6<$G391+$J391),IF(AD$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6544081705726797E-2},{"$f":"IF(AND($G391<=AE$6,AE$6<$G391+$J391),IF(AE$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AF$6,AF$6<$G391+$J391),IF(AF$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AG$6,AG$6<$G391+$J391),IF(AG$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AH$6,AH$6<$G391+$J391),IF(AH$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AI$6,AI$6<$G391+$J391),IF(AI$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AJ$6,AJ$6<$G391+$J391),IF(AJ$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AK$6,AK$6<$G391+$J391),IF(AK$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AL$6,AL$6<$G391+$J391),IF(AL$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AM$6,AM$6<$G391+$J391),IF(AM$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AN$6,AN$6<$G391+$J391),IF(AN$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AO$6,AO$6<$G391+$J391),IF(AO$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AP$6,AP$6<$G391+$J391),IF(AP$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AQ$6,AQ$6<$G391+$J391),IF(AQ$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AR$6,AR$6<$G391+$J391),IF(AR$6<=($G391-1+$M391),$O391*$L391*$P391,$H391*$L391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AS$6,AS$6<$G391+$J391),IF(AS$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AT$6,AT$6<$G391+$J391),IF(AT$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AU$6,AU$6<$G391+$J391),IF(AU$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AV$6,AV$6<$G391+$J391),IF(AV$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=AW$6,AW$6<$G391+$J391),IF(AW$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546.66254673990966},{"$f":"IF(AND($G391<=AX$6,AX$6<$G391+$J391),IF(AX$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=AY$6,AY$6<$G391+$J391),IF(AY$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=AZ$6,AZ$6<$G391+$J391),IF(AZ$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BA$6,BA$6<$G391+$J391),IF(BA$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BB$6,BB$6<$G391+$J391),IF(BB$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BC$6,BC$6<$G391+$J391),IF(BC$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BD$6,BD$6<$G391+$J391),IF(BD$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BE$6,BE$6<$G391+$J391),IF(BE$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BF$6,BF$6<$G391+$J391),IF(BF$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":742.6588895739078},{"$f":"IF(AND($G391<=BG$6,BG$6<$G391+$J391),IF(BG$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BH$6,BH$6<$G391+$J391),IF(BH$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BI$6,BI$6<$G391+$J391),IF(BI$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BJ$6,BJ$6<$G391+$J391),IF(BJ$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BK$6,BK$6<$G391+$J391),IF(BK$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BL$6,BL$6<$G391+$J391),IF(BL$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BM$6,BM$6<$G391+$J391),IF(BM$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BN$6,BN$6<$G391+$J391),IF(BN$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BO$6,BO$6<$G391+$J391),IF(BO$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BP$6,BP$6<$G391+$J391),IF(BP$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BQ$6,BQ$6<$G391+$J391),IF(BQ$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BR$6,BR$6<$G391+$J391),IF(BR$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BS$6,BS$6<$G391+$J391),IF(BS$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BT$6,BT$6<$G391+$J391),IF(BT$6<=($G391-1+$M391),$N391*$K391*$P391,$I391*$K391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BU$6,BU$6<$G391+$J391),IF(BU$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BV$6,BV$6<$G391+$J391),IF(BV$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BW$6,BW$6<$G391+$J391),IF(BW$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BX$6,BX$6<$G391+$J391),IF(BX$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=BY$6,BY$6<$G391+$J391),IF(BY$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0606478622160897E-2},{"$f":"IF(AND($G391<=BZ$6,BZ$6<$G391+$J391),IF(BZ$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CA$6,CA$6<$G391+$J391),IF(CA$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CB$6,CB$6<$G391+$J391),IF(CB$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CC$6,CC$6<$G391+$J391),IF(CC$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CD$6,CD$6<$G391+$J391),IF(CD$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CE$6,CE$6<$G391+$J391),IF(CE$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CF$6,CF$6<$G391+$J391),IF(CF$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CG$6,CG$6<$G391+$J391),IF(CG$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CH$6,CH$6<$G391+$J391),IF(CH$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.7947714775522738E-2},{"$f":"IF(AND($G391<=CI$6,CI$6<$G391+$J391),IF(CI$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CJ$6,CJ$6<$G391+$J391),IF(CJ$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CK$6,CK$6<$G391+$J391),IF(CK$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CL$6,CL$6<$G391+$J391),IF(CL$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CM$6,CM$6<$G391+$J391),IF(CM$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CN$6,CN$6<$G391+$J391),IF(CN$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CO$6,CO$6<$G391+$J391),IF(CO$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CP$6,CP$6<$G391+$J391),IF(CP$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CQ$6,CQ$6<$G391+$J391),IF(CQ$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CR$6,CR$6<$G391+$J391),IF(CR$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CS$6,CS$6<$G391+$J391),IF(CS$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CT$6,CT$6<$G391+$J391),IF(CT$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CU$6,CU$6<$G391+$J391),IF(CU$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CV$6,CV$6<$G391+$J391),IF(CV$6<=($G391-1+$M391),$O391*$P391,$H391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CW$6,CW$6<$G391+$J391),IF(CW$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CX$6,CX$6<$G391+$J391),IF(CX$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CY$6,CY$6<$G391+$J391),IF(CY$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=CZ$6,CZ$6<$G391+$J391),IF(CZ$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DA$6,DA$6<$G391+$J391),IF(DA$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":328.2472953563086},{"$f":"IF(AND($G391<=DB$6,DB$6<$G391+$J391),IF(DB$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DC$6,DC$6<$G391+$J391),IF(DC$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DD$6,DD$6<$G391+$J391),IF(DD$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DE$6,DE$6<$G391+$J391),IF(DE$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DF$6,DF$6<$G391+$J391),IF(DF$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DG$6,DG$6<$G391+$J391),IF(DG$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DH$6,DH$6<$G391+$J391),IF(DH$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DI$6,DI$6<$G391+$J391),IF(DI$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DJ$6,DJ$6<$G391+$J391),IF(DJ$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":445.9346507799774},{"$f":"IF(AND($G391<=DK$6,DK$6<$G391+$J391),IF(DK$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DL$6,DL$6<$G391+$J391),IF(DL$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DM$6,DM$6<$G391+$J391),IF(DM$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DN$6,DN$6<$G391+$J391),IF(DN$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DO$6,DO$6<$G391+$J391),IF(DO$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DP$6,DP$6<$G391+$J391),IF(DP$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DQ$6,DQ$6<$G391+$J391),IF(DQ$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DR$6,DR$6<$G391+$J391),IF(DR$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DS$6,DS$6<$G391+$J391),IF(DS$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DT$6,DT$6<$G391+$J391),IF(DT$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DU$6,DU$6<$G391+$J391),IF(DU$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DV$6,DV$6<$G391+$J391),IF(DV$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DW$6,DW$6<$G391+$J391),IF(DW$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G391<=DX$6,DX$6<$G391+$J391),IF(DX$6<=($G391-1+$M391),$N391*$P391,$I391*$P391),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E391=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A400,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A400,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A400,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Power bars Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A400,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A400,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":5.3925505212152258E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16.93635820501779},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A400,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":38.25},{"$f":"IF(AND($G400<=Q$6,Q$6<$G400+$J400),IF(Q$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=R$6,R$6<$G400+$J400),IF(R$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=S$6,S$6<$G400+$J400),IF(S$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=T$6,T$6<$G400+$J400),IF(T$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=U$6,U$6<$G400+$J400),IF(U$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=V$6,V$6<$G400+$J400),IF(V$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=W$6,W$6<$G400+$J400),IF(W$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=X$6,X$6<$G400+$J400),IF(X$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=Y$6,Y$6<$G400+$J400),IF(Y$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=Z$6,Z$6<$G400+$J400),IF(Z$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=AA$6,AA$6<$G400+$J400),IF(AA$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=AB$6,AB$6<$G400+$J400),IF(AB$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=AC$6,AC$6<$G400+$J400),IF(AC$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=AD$6,AD$6<$G400+$J400),IF(AD$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.6818168609343102E-2},{"$f":"IF(AND($G400<=AE$6,AE$6<$G400+$J400),IF(AE$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AF$6,AF$6<$G400+$J400),IF(AF$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AG$6,AG$6<$G400+$J400),IF(AG$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AH$6,AH$6<$G400+$J400),IF(AH$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AI$6,AI$6<$G400+$J400),IF(AI$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AJ$6,AJ$6<$G400+$J400),IF(AJ$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AK$6,AK$6<$G400+$J400),IF(AK$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AL$6,AL$6<$G400+$J400),IF(AL$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AM$6,AM$6<$G400+$J400),IF(AM$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AN$6,AN$6<$G400+$J400),IF(AN$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AO$6,AO$6<$G400+$J400),IF(AO$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AP$6,AP$6<$G400+$J400),IF(AP$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AQ$6,AQ$6<$G400+$J400),IF(AQ$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AR$6,AR$6<$G400+$J400),IF(AR$6<=($G400-1+$M400),$O400*$L400*$P400,$H400*$L400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AS$6,AS$6<$G400+$J400),IF(AS$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AT$6,AT$6<$G400+$J400),IF(AT$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AU$6,AU$6<$G400+$J400),IF(AU$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AV$6,AV$6<$G400+$J400),IF(AV$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=AW$6,AW$6<$G400+$J400),IF(AW$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=AX$6,AX$6<$G400+$J400),IF(AX$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=AY$6,AY$6<$G400+$J400),IF(AY$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=AZ$6,AZ$6<$G400+$J400),IF(AZ$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BA$6,BA$6<$G400+$J400),IF(BA$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BB$6,BB$6<$G400+$J400),IF(BB$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BC$6,BC$6<$G400+$J400),IF(BC$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BD$6,BD$6<$G400+$J400),IF(BD$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BE$6,BE$6<$G400+$J400),IF(BE$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BF$6,BF$6<$G400+$J400),IF(BF$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1156.3464998007178},{"$f":"IF(AND($G400<=BG$6,BG$6<$G400+$J400),IF(BG$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BH$6,BH$6<$G400+$J400),IF(BH$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BI$6,BI$6<$G400+$J400),IF(BI$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BJ$6,BJ$6<$G400+$J400),IF(BJ$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BK$6,BK$6<$G400+$J400),IF(BK$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BL$6,BL$6<$G400+$J400),IF(BL$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BM$6,BM$6<$G400+$J400),IF(BM$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BN$6,BN$6<$G400+$J400),IF(BN$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BO$6,BO$6<$G400+$J400),IF(BO$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BP$6,BP$6<$G400+$J400),IF(BP$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BQ$6,BQ$6<$G400+$J400),IF(BQ$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BR$6,BR$6<$G400+$J400),IF(BR$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BS$6,BS$6<$G400+$J400),IF(BS$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BT$6,BT$6<$G400+$J400),IF(BT$6<=($G400-1+$M400),$N400*$K400*$P400,$I400*$K400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BU$6,BU$6<$G400+$J400),IF(BU$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BV$6,BV$6<$G400+$J400),IF(BV$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BW$6,BW$6<$G400+$J400),IF(BW$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BX$6,BX$6<$G400+$J400),IF(BX$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=BY$6,BY$6<$G400+$J400),IF(BY$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=BZ$6,BZ$6<$G400+$J400),IF(BZ$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CA$6,CA$6<$G400+$J400),IF(CA$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CB$6,CB$6<$G400+$J400),IF(CB$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CC$6,CC$6<$G400+$J400),IF(CC$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CD$6,CD$6<$G400+$J400),IF(CD$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CE$6,CE$6<$G400+$J400),IF(CE$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CF$6,CF$6<$G400+$J400),IF(CF$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CG$6,CG$6<$G400+$J400),IF(CG$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CH$6,CH$6<$G400+$J400),IF(CH$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2107723197908082E-2},{"$f":"IF(AND($G400<=CI$6,CI$6<$G400+$J400),IF(CI$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CJ$6,CJ$6<$G400+$J400),IF(CJ$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CK$6,CK$6<$G400+$J400),IF(CK$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CL$6,CL$6<$G400+$J400),IF(CL$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CM$6,CM$6<$G400+$J400),IF(CM$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CN$6,CN$6<$G400+$J400),IF(CN$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CO$6,CO$6<$G400+$J400),IF(CO$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CP$6,CP$6<$G400+$J400),IF(CP$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CQ$6,CQ$6<$G400+$J400),IF(CQ$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CR$6,CR$6<$G400+$J400),IF(CR$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CS$6,CS$6<$G400+$J400),IF(CS$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CT$6,CT$6<$G400+$J400),IF(CT$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CU$6,CU$6<$G400+$J400),IF(CU$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CV$6,CV$6<$G400+$J400),IF(CV$6<=($G400-1+$M400),$O400*$P400,$H400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CW$6,CW$6<$G400+$J400),IF(CW$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CX$6,CX$6<$G400+$J400),IF(CX$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CY$6,CY$6<$G400+$J400),IF(CY$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=CZ$6,CZ$6<$G400+$J400),IF(CZ$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DA$6,DA$6<$G400+$J400),IF(DA$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DB$6,DB$6<$G400+$J400),IF(DB$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DC$6,DC$6<$G400+$J400),IF(DC$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DD$6,DD$6<$G400+$J400),IF(DD$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DE$6,DE$6<$G400+$J400),IF(DE$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DF$6,DF$6<$G400+$J400),IF(DF$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DG$6,DG$6<$G400+$J400),IF(DG$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DH$6,DH$6<$G400+$J400),IF(DH$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DI$6,DI$6<$G400+$J400),IF(DI$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DJ$6,DJ$6<$G400+$J400),IF(DJ$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":694.33622866230485},{"$f":"IF(AND($G400<=DK$6,DK$6<$G400+$J400),IF(DK$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DL$6,DL$6<$G400+$J400),IF(DL$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DM$6,DM$6<$G400+$J400),IF(DM$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DN$6,DN$6<$G400+$J400),IF(DN$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DO$6,DO$6<$G400+$J400),IF(DO$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DP$6,DP$6<$G400+$J400),IF(DP$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DQ$6,DQ$6<$G400+$J400),IF(DQ$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DR$6,DR$6<$G400+$J400),IF(DR$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DS$6,DS$6<$G400+$J400),IF(DS$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DT$6,DT$6<$G400+$J400),IF(DT$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DU$6,DU$6<$G400+$J400),IF(DU$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DV$6,DV$6<$G400+$J400),IF(DV$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DW$6,DW$6<$G400+$J400),IF(DW$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G400<=DX$6,DX$6<$G400+$J400),IF(DX$6<=($G400-1+$M400),$N400*$P400,$I400*$P400),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E400=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A407,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A407,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A407,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Indoor fixtures Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A407,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A407,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":9.2101947822525402E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":14.670219758637332},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":16.048524761377497},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A407,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.007483038218397E-3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":4292.25},{"$f":"IF(AND($G407<=Q$6,Q$6<$G407+$J407),IF(Q$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=R$6,R$6<$G407+$J407),IF(R$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=S$6,S$6<$G407+$J407),IF(S$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=T$6,T$6<$G407+$J407),IF(T$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=U$6,U$6<$G407+$J407),IF(U$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=V$6,V$6<$G407+$J407),IF(V$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.7189685716162018},{"$f":"IF(AND($G407<=W$6,W$6<$G407+$J407),IF(W$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=X$6,X$6<$G407+$J407),IF(X$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=Y$6,Y$6<$G407+$J407),IF(Y$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=Z$6,Z$6<$G407+$J407),IF(Z$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AA$6,AA$6<$G407+$J407),IF(AA$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AB$6,AB$6<$G407+$J407),IF(AB$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AC$6,AC$6<$G407+$J407),IF(AC$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AD$6,AD$6<$G407+$J407),IF(AD$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AE$6,AE$6<$G407+$J407),IF(AE$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AF$6,AF$6<$G407+$J407),IF(AF$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AG$6,AG$6<$G407+$J407),IF(AG$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AH$6,AH$6<$G407+$J407),IF(AH$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AI$6,AI$6<$G407+$J407),IF(AI$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AJ$6,AJ$6<$G407+$J407),IF(AJ$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AK$6,AK$6<$G407+$J407),IF(AK$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.0565162256617242},{"$f":"IF(AND($G407<=AL$6,AL$6<$G407+$J407),IF(AL$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AM$6,AM$6<$G407+$J407),IF(AM$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AN$6,AN$6<$G407+$J407),IF(AN$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AO$6,AO$6<$G407+$J407),IF(AO$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AP$6,AP$6<$G407+$J407),IF(AP$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AQ$6,AQ$6<$G407+$J407),IF(AQ$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AR$6,AR$6<$G407+$J407),IF(AR$6<=($G407-1+$M407),$O407*$L407*$P407,$H407*$L407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AS$6,AS$6<$G407+$J407),IF(AS$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AT$6,AT$6<$G407+$J407),IF(AT$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AU$6,AU$6<$G407+$J407),IF(AU$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AV$6,AV$6<$G407+$J407),IF(AV$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AW$6,AW$6<$G407+$J407),IF(AW$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=AX$6,AX$6<$G407+$J407),IF(AX$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":122957.95914632923},{"$f":"IF(AND($G407<=AY$6,AY$6<$G407+$J407),IF(AY$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=AZ$6,AZ$6<$G407+$J407),IF(AZ$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BA$6,BA$6<$G407+$J407),IF(BA$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BB$6,BB$6<$G407+$J407),IF(BB$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BC$6,BC$6<$G407+$J407),IF(BC$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BD$6,BD$6<$G407+$J407),IF(BD$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BE$6,BE$6<$G407+$J407),IF(BE$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BF$6,BF$6<$G407+$J407),IF(BF$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BG$6,BG$6<$G407+$J407),IF(BG$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BH$6,BH$6<$G407+$J407),IF(BH$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BI$6,BI$6<$G407+$J407),IF(BI$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BJ$6,BJ$6<$G407+$J407),IF(BJ$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BK$6,BK$6<$G407+$J407),IF(BK$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BL$6,BL$6<$G407+$J407),IF(BL$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BM$6,BM$6<$G407+$J407),IF(BM$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":112397.88756729147},{"$f":"IF(AND($G407<=BN$6,BN$6<$G407+$J407),IF(BN$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BO$6,BO$6<$G407+$J407),IF(BO$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BP$6,BP$6<$G407+$J407),IF(BP$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BQ$6,BQ$6<$G407+$J407),IF(BQ$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BR$6,BR$6<$G407+$J407),IF(BR$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BS$6,BS$6<$G407+$J407),IF(BS$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BT$6,BT$6<$G407+$J407),IF(BT$6<=($G407-1+$M407),$N407*$K407*$P407,$I407*$K407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BU$6,BU$6<$G407+$J407),IF(BU$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BV$6,BV$6<$G407+$J407),IF(BV$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BW$6,BW$6<$G407+$J407),IF(BW$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BX$6,BX$6<$G407+$J407),IF(BX$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BY$6,BY$6<$G407+$J407),IF(BY$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=BZ$6,BZ$6<$G407+$J407),IF(BZ$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.634907900099587},{"$f":"IF(AND($G407<=CA$6,CA$6<$G407+$J407),IF(CA$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CB$6,CB$6<$G407+$J407),IF(CB$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CC$6,CC$6<$G407+$J407),IF(CC$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CD$6,CD$6<$G407+$J407),IF(CD$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CE$6,CE$6<$G407+$J407),IF(CE$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CF$6,CF$6<$G407+$J407),IF(CF$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CG$6,CG$6<$G407+$J407),IF(CG$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CH$6,CH$6<$G407+$J407),IF(CH$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CI$6,CI$6<$G407+$J407),IF(CI$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CJ$6,CJ$6<$G407+$J407),IF(CJ$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CK$6,CK$6<$G407+$J407),IF(CK$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CL$6,CL$6<$G407+$J407),IF(CL$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CM$6,CM$6<$G407+$J407),IF(CM$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CN$6,CN$6<$G407+$J407),IF(CN$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CO$6,CO$6<$G407+$J407),IF(CO$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.2371338214494605},{"$f":"IF(AND($G407<=CP$6,CP$6<$G407+$J407),IF(CP$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CQ$6,CQ$6<$G407+$J407),IF(CQ$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CR$6,CR$6<$G407+$J407),IF(CR$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CS$6,CS$6<$G407+$J407),IF(CS$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CT$6,CT$6<$G407+$J407),IF(CT$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CU$6,CU$6<$G407+$J407),IF(CU$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CV$6,CV$6<$G407+$J407),IF(CV$6<=($G407-1+$M407),$O407*$P407,$H407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CW$6,CW$6<$G407+$J407),IF(CW$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CX$6,CX$6<$G407+$J407),IF(CX$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CY$6,CY$6<$G407+$J407),IF(CY$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=CZ$6,CZ$6<$G407+$J407),IF(CZ$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DA$6,DA$6<$G407+$J407),IF(DA$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DB$6,DB$6<$G407+$J407),IF(DB$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":73830.954348362866},{"$f":"IF(AND($G407<=DC$6,DC$6<$G407+$J407),IF(DC$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DD$6,DD$6<$G407+$J407),IF(DD$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DE$6,DE$6<$G407+$J407),IF(DE$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DF$6,DF$6<$G407+$J407),IF(DF$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DG$6,DG$6<$G407+$J407),IF(DG$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DH$6,DH$6<$G407+$J407),IF(DH$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DI$6,DI$6<$G407+$J407),IF(DI$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DJ$6,DJ$6<$G407+$J407),IF(DJ$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DK$6,DK$6<$G407+$J407),IF(DK$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DL$6,DL$6<$G407+$J407),IF(DL$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DM$6,DM$6<$G407+$J407),IF(DM$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DN$6,DN$6<$G407+$J407),IF(DN$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DO$6,DO$6<$G407+$J407),IF(DO$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DP$6,DP$6<$G407+$J407),IF(DP$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DQ$6,DQ$6<$G407+$J407),IF(DQ$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":67490.08655842561},{"$f":"IF(AND($G407<=DR$6,DR$6<$G407+$J407),IF(DR$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DS$6,DS$6<$G407+$J407),IF(DS$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DT$6,DT$6<$G407+$J407),IF(DT$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DU$6,DU$6<$G407+$J407),IF(DU$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DV$6,DV$6<$G407+$J407),IF(DV$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DW$6,DW$6<$G407+$J407),IF(DW$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G407<=DX$6,DX$6<$G407+$J407),IF(DX$6<=($G407-1+$M407),$N407*$P407,$I407*$P407),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E407=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A410,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A410,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Coupons Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A410,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"CFL - specialty Oshawa PUC Networks Inc.- 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A410,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A410,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7.3443412844561131E-4},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":11.698644134354639},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":10},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1.6653984799677144},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A410,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":724.5},{"$f":"IF(AND($G410<=Q$6,Q$6<$G410+$J410),IF(Q$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=R$6,R$6<$G410+$J410),IF(R$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=S$6,S$6<$G410+$J410),IF(S$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=T$6,T$6<$G410+$J410),IF(T$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=U$6,U$6<$G410+$J410),IF(U$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=V$6,V$6<$G410+$J410),IF(V$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=W$6,W$6<$G410+$J410),IF(W$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=X$6,X$6<$G410+$J410),IF(X$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=Y$6,Y$6<$G410+$J410),IF(Y$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=Z$6,Z$6<$G410+$J410),IF(Z$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AA$6,AA$6<$G410+$J410),IF(AA$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AB$6,AB$6<$G410+$J410),IF(AB$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AC$6,AC$6<$G410+$J410),IF(AC$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AD$6,AD$6<$G410+$J410),IF(AD$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AE$6,AE$6<$G410+$J410),IF(AE$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.94979036558733376},{"$f":"IF(AND($G410<=AF$6,AF$6<$G410+$J410),IF(AF$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AG$6,AG$6<$G410+$J410),IF(AG$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AH$6,AH$6<$G410+$J410),IF(AH$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AI$6,AI$6<$G410+$J410),IF(AI$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AJ$6,AJ$6<$G410+$J410),IF(AJ$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AK$6,AK$6<$G410+$J410),IF(AK$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AL$6,AL$6<$G410+$J410),IF(AL$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AM$6,AM$6<$G410+$J410),IF(AM$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AN$6,AN$6<$G410+$J410),IF(AN$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AO$6,AO$6<$G410+$J410),IF(AO$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AP$6,AP$6<$G410+$J410),IF(AP$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AQ$6,AQ$6<$G410+$J410),IF(AQ$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AR$6,AR$6<$G410+$J410),IF(AR$6<=($G410-1+$M410),$O410*$L410*$P410,$H410*$L410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AS$6,AS$6<$G410+$J410),IF(AS$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AT$6,AT$6<$G410+$J410),IF(AT$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AU$6,AU$6<$G410+$J410),IF(AU$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AV$6,AV$6<$G410+$J410),IF(AV$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AW$6,AW$6<$G410+$J410),IF(AW$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=AX$6,AX$6<$G410+$J410),IF(AX$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=AY$6,AY$6<$G410+$J410),IF(AY$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=AZ$6,AZ$6<$G410+$J410),IF(AZ$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BA$6,BA$6<$G410+$J410),IF(BA$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BB$6,BB$6<$G410+$J410),IF(BB$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BC$6,BC$6<$G410+$J410),IF(BC$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BD$6,BD$6<$G410+$J410),IF(BD$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BE$6,BE$6<$G410+$J410),IF(BE$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BF$6,BF$6<$G410+$J410),IF(BF$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BG$6,BG$6<$G410+$J410),IF(BG$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":15129.007570442252},{"$f":"IF(AND($G410<=BH$6,BH$6<$G410+$J410),IF(BH$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BI$6,BI$6<$G410+$J410),IF(BI$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BJ$6,BJ$6<$G410+$J410),IF(BJ$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BK$6,BK$6<$G410+$J410),IF(BK$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BL$6,BL$6<$G410+$J410),IF(BL$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BM$6,BM$6<$G410+$J410),IF(BM$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BN$6,BN$6<$G410+$J410),IF(BN$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BO$6,BO$6<$G410+$J410),IF(BO$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BP$6,BP$6<$G410+$J410),IF(BP$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BQ$6,BQ$6<$G410+$J410),IF(BQ$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BR$6,BR$6<$G410+$J410),IF(BR$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BS$6,BS$6<$G410+$J410),IF(BS$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BT$6,BT$6<$G410+$J410),IF(BT$6<=($G410-1+$M410),$N410*$K410*$P410,$I410*$K410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BU$6,BU$6<$G410+$J410),IF(BU$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BV$6,BV$6<$G410+$J410),IF(BV$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BW$6,BW$6<$G410+$J410),IF(BW$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BX$6,BX$6<$G410+$J410),IF(BX$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BY$6,BY$6<$G410+$J410),IF(BY$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=BZ$6,BZ$6<$G410+$J410),IF(BZ$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CA$6,CA$6<$G410+$J410),IF(CA$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CB$6,CB$6<$G410+$J410),IF(CB$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CC$6,CC$6<$G410+$J410),IF(CC$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CD$6,CD$6<$G410+$J410),IF(CD$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CE$6,CE$6<$G410+$J410),IF(CE$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CF$6,CF$6<$G410+$J410),IF(CF$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CG$6,CG$6<$G410+$J410),IF(CG$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CH$6,CH$6<$G410+$J410),IF(CH$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CI$6,CI$6<$G410+$J410),IF(CI$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.57030817369651177},{"$f":"IF(AND($G410<=CJ$6,CJ$6<$G410+$J410),IF(CJ$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CK$6,CK$6<$G410+$J410),IF(CK$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CL$6,CL$6<$G410+$J410),IF(CL$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CM$6,CM$6<$G410+$J410),IF(CM$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CN$6,CN$6<$G410+$J410),IF(CN$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CO$6,CO$6<$G410+$J410),IF(CO$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CP$6,CP$6<$G410+$J410),IF(CP$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CQ$6,CQ$6<$G410+$J410),IF(CQ$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CR$6,CR$6<$G410+$J410),IF(CR$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CS$6,CS$6<$G410+$J410),IF(CS$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CT$6,CT$6<$G410+$J410),IF(CT$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CU$6,CU$6<$G410+$J410),IF(CU$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CV$6,CV$6<$G410+$J410),IF(CV$6<=($G410-1+$M410),$O410*$P410,$H410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CW$6,CW$6<$G410+$J410),IF(CW$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CX$6,CX$6<$G410+$J410),IF(CX$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CY$6,CY$6<$G410+$J410),IF(CY$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=CZ$6,CZ$6<$G410+$J410),IF(CZ$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DA$6,DA$6<$G410+$J410),IF(DA$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DB$6,DB$6<$G410+$J410),IF(DB$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DC$6,DC$6<$G410+$J410),IF(DC$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DD$6,DD$6<$G410+$J410),IF(DD$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DE$6,DE$6<$G410+$J410),IF(DE$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DF$6,DF$6<$G410+$J410),IF(DF$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DG$6,DG$6<$G410+$J410),IF(DG$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DH$6,DH$6<$G410+$J410),IF(DH$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DI$6,DI$6<$G410+$J410),IF(DI$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DJ$6,DJ$6<$G410+$J410),IF(DJ$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DK$6,DK$6<$G410+$J410),IF(DK$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9084.3169081885717},{"$f":"IF(AND($G410<=DL$6,DL$6<$G410+$J410),IF(DL$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DM$6,DM$6<$G410+$J410),IF(DM$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DN$6,DN$6<$G410+$J410),IF(DN$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DO$6,DO$6<$G410+$J410),IF(DO$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DP$6,DP$6<$G410+$J410),IF(DP$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DQ$6,DQ$6<$G410+$J410),IF(DQ$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DR$6,DR$6<$G410+$J410),IF(DR$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DS$6,DS$6<$G410+$J410),IF(DS$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DT$6,DT$6<$G410+$J410),IF(DT$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DU$6,DU$6<$G410+$J410),IF(DU$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DV$6,DV$6<$G410+$J410),IF(DV$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DW$6,DW$6<$G410+$J410),IF(DW$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G410<=DX$6,DX$6<$G410+$J410),IF(DX$6<=($G410-1+$M410),$N410*$P410,$I410*$P410),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E410=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessPSU Oshawas Inc. CFFPSU EUL 15PSU EUL 15PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHPOshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A420,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A420,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"PSU Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A420,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"PSU EUL 15 Oshawa PUC Networks Inc.- 500 kW CHP"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A420,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A420,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":500},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3504000},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A420,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G420<=Q$6,Q$6<$G420+$J420),IF(Q$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=R$6,R$6<$G420+$J420),IF(R$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=S$6,S$6<$G420+$J420),IF(S$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=T$6,T$6<$G420+$J420),IF(T$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=U$6,U$6<$G420+$J420),IF(U$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=V$6,V$6<$G420+$J420),IF(V$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=W$6,W$6<$G420+$J420),IF(W$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=X$6,X$6<$G420+$J420),IF(X$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=Y$6,Y$6<$G420+$J420),IF(Y$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=Z$6,Z$6<$G420+$J420),IF(Z$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AA$6,AA$6<$G420+$J420),IF(AA$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AB$6,AB$6<$G420+$J420),IF(AB$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AC$6,AC$6<$G420+$J420),IF(AC$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AD$6,AD$6<$G420+$J420),IF(AD$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AE$6,AE$6<$G420+$J420),IF(AE$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AF$6,AF$6<$G420+$J420),IF(AF$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AG$6,AG$6<$G420+$J420),IF(AG$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AH$6,AH$6<$G420+$J420),IF(AH$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AI$6,AI$6<$G420+$J420),IF(AI$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AJ$6,AJ$6<$G420+$J420),IF(AJ$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AK$6,AK$6<$G420+$J420),IF(AK$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AL$6,AL$6<$G420+$J420),IF(AL$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AM$6,AM$6<$G420+$J420),IF(AM$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AN$6,AN$6<$G420+$J420),IF(AN$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AO$6,AO$6<$G420+$J420),IF(AO$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AP$6,AP$6<$G420+$J420),IF(AP$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AQ$6,AQ$6<$G420+$J420),IF(AQ$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AR$6,AR$6<$G420+$J420),IF(AR$6<=($G420-1+$M420),$O420*$L420*$P420,$H420*$L420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AS$6,AS$6<$G420+$J420),IF(AS$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AT$6,AT$6<$G420+$J420),IF(AT$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AU$6,AU$6<$G420+$J420),IF(AU$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AV$6,AV$6<$G420+$J420),IF(AV$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AW$6,AW$6<$G420+$J420),IF(AW$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AX$6,AX$6<$G420+$J420),IF(AX$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AY$6,AY$6<$G420+$J420),IF(AY$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=AZ$6,AZ$6<$G420+$J420),IF(AZ$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BA$6,BA$6<$G420+$J420),IF(BA$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BB$6,BB$6<$G420+$J420),IF(BB$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BC$6,BC$6<$G420+$J420),IF(BC$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BD$6,BD$6<$G420+$J420),IF(BD$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BE$6,BE$6<$G420+$J420),IF(BE$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BF$6,BF$6<$G420+$J420),IF(BF$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BG$6,BG$6<$G420+$J420),IF(BG$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BH$6,BH$6<$G420+$J420),IF(BH$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BI$6,BI$6<$G420+$J420),IF(BI$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BJ$6,BJ$6<$G420+$J420),IF(BJ$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BK$6,BK$6<$G420+$J420),IF(BK$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BL$6,BL$6<$G420+$J420),IF(BL$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BM$6,BM$6<$G420+$J420),IF(BM$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BN$6,BN$6<$G420+$J420),IF(BN$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BO$6,BO$6<$G420+$J420),IF(BO$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BP$6,BP$6<$G420+$J420),IF(BP$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BQ$6,BQ$6<$G420+$J420),IF(BQ$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BR$6,BR$6<$G420+$J420),IF(BR$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BS$6,BS$6<$G420+$J420),IF(BS$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BT$6,BT$6<$G420+$J420),IF(BT$6<=($G420-1+$M420),$N420*$K420*$P420,$I420*$K420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BU$6,BU$6<$G420+$J420),IF(BU$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BV$6,BV$6<$G420+$J420),IF(BV$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BW$6,BW$6<$G420+$J420),IF(BW$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BX$6,BX$6<$G420+$J420),IF(BX$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BY$6,BY$6<$G420+$J420),IF(BY$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=BZ$6,BZ$6<$G420+$J420),IF(BZ$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CA$6,CA$6<$G420+$J420),IF(CA$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CB$6,CB$6<$G420+$J420),IF(CB$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CC$6,CC$6<$G420+$J420),IF(CC$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CD$6,CD$6<$G420+$J420),IF(CD$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CE$6,CE$6<$G420+$J420),IF(CE$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CF$6,CF$6<$G420+$J420),IF(CF$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CG$6,CG$6<$G420+$J420),IF(CG$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CH$6,CH$6<$G420+$J420),IF(CH$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CI$6,CI$6<$G420+$J420),IF(CI$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CJ$6,CJ$6<$G420+$J420),IF(CJ$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CK$6,CK$6<$G420+$J420),IF(CK$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CL$6,CL$6<$G420+$J420),IF(CL$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CM$6,CM$6<$G420+$J420),IF(CM$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CN$6,CN$6<$G420+$J420),IF(CN$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CO$6,CO$6<$G420+$J420),IF(CO$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CP$6,CP$6<$G420+$J420),IF(CP$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CQ$6,CQ$6<$G420+$J420),IF(CQ$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CR$6,CR$6<$G420+$J420),IF(CR$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CS$6,CS$6<$G420+$J420),IF(CS$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CT$6,CT$6<$G420+$J420),IF(CT$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CU$6,CU$6<$G420+$J420),IF(CU$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CV$6,CV$6<$G420+$J420),IF(CV$6<=($G420-1+$M420),$O420*$P420,$H420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CW$6,CW$6<$G420+$J420),IF(CW$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CX$6,CX$6<$G420+$J420),IF(CX$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CY$6,CY$6<$G420+$J420),IF(CY$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=CZ$6,CZ$6<$G420+$J420),IF(CZ$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DA$6,DA$6<$G420+$J420),IF(DA$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DB$6,DB$6<$G420+$J420),IF(DB$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DC$6,DC$6<$G420+$J420),IF(DC$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DD$6,DD$6<$G420+$J420),IF(DD$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DE$6,DE$6<$G420+$J420),IF(DE$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DF$6,DF$6<$G420+$J420),IF(DF$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DG$6,DG$6<$G420+$J420),IF(DG$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DH$6,DH$6<$G420+$J420),IF(DH$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DI$6,DI$6<$G420+$J420),IF(DI$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DJ$6,DJ$6<$G420+$J420),IF(DJ$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DK$6,DK$6<$G420+$J420),IF(DK$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DL$6,DL$6<$G420+$J420),IF(DL$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DM$6,DM$6<$G420+$J420),IF(DM$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DN$6,DN$6<$G420+$J420),IF(DN$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DO$6,DO$6<$G420+$J420),IF(DO$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DP$6,DP$6<$G420+$J420),IF(DP$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DQ$6,DQ$6<$G420+$J420),IF(DQ$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DR$6,DR$6<$G420+$J420),IF(DR$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DS$6,DS$6<$G420+$J420),IF(DS$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DT$6,DT$6<$G420+$J420),IF(DT$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DU$6,DU$6<$G420+$J420),IF(DU$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DV$6,DV$6<$G420+$J420),IF(DV$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DW$6,DW$6<$G420+$J420),IF(DW$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G420<=DX$6,DX$6<$G420+$J420),IF(DX$6<=($G420-1+$M420),$N420*$P420,$I420*$P420),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E420=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A427,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A427,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A427,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Custom Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A427,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A427,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":168.80294117647057},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":731753.23889999953},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56000000000000016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56000000000000039},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A427,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.21},{"$f":"IF(AND($G427<=Q$6,Q$6<$G427+$J427),IF(Q$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=R$6,R$6<$G427+$J427),IF(R$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=S$6,S$6<$G427+$J427),IF(S$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=T$6,T$6<$G427+$J427),IF(T$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=U$6,U$6<$G427+$J427),IF(U$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=V$6,V$6<$G427+$J427),IF(V$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=W$6,W$6<$G427+$J427),IF(W$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=X$6,X$6<$G427+$J427),IF(X$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=Y$6,Y$6<$G427+$J427),IF(Y$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=Z$6,Z$6<$G427+$J427),IF(Z$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AA$6,AA$6<$G427+$J427),IF(AA$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AB$6,AB$6<$G427+$J427),IF(AB$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AC$6,AC$6<$G427+$J427),IF(AC$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AD$6,AD$6<$G427+$J427),IF(AD$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AE$6,AE$6<$G427+$J427),IF(AE$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AF$6,AF$6<$G427+$J427),IF(AF$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G427<=AG$6,AG$6<$G427+$J427),IF(AG$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AH$6,AH$6<$G427+$J427),IF(AH$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AI$6,AI$6<$G427+$J427),IF(AI$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AJ$6,AJ$6<$G427+$J427),IF(AJ$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AK$6,AK$6<$G427+$J427),IF(AK$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AL$6,AL$6<$G427+$J427),IF(AL$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AM$6,AM$6<$G427+$J427),IF(AM$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AN$6,AN$6<$G427+$J427),IF(AN$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AO$6,AO$6<$G427+$J427),IF(AO$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AP$6,AP$6<$G427+$J427),IF(AP$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AQ$6,AQ$6<$G427+$J427),IF(AQ$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AR$6,AR$6<$G427+$J427),IF(AR$6<=($G427-1+$M427),$O427*$L427*$P427,$H427*$L427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AS$6,AS$6<$G427+$J427),IF(AS$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=AT$6,AT$6<$G427+$J427),IF(AT$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AU$6,AU$6<$G427+$J427),IF(AU$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AV$6,AV$6<$G427+$J427),IF(AV$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AW$6,AW$6<$G427+$J427),IF(AW$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AX$6,AX$6<$G427+$J427),IF(AX$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AY$6,AY$6<$G427+$J427),IF(AY$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=AZ$6,AZ$6<$G427+$J427),IF(AZ$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BA$6,BA$6<$G427+$J427),IF(BA$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BB$6,BB$6<$G427+$J427),IF(BB$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BC$6,BC$6<$G427+$J427),IF(BC$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BD$6,BD$6<$G427+$J427),IF(BD$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BE$6,BE$6<$G427+$J427),IF(BE$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BF$6,BF$6<$G427+$J427),IF(BF$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BG$6,BG$6<$G427+$J427),IF(BG$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BH$6,BH$6<$G427+$J427),IF(BH$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G427<=BI$6,BI$6<$G427+$J427),IF(BI$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BJ$6,BJ$6<$G427+$J427),IF(BJ$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BK$6,BK$6<$G427+$J427),IF(BK$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BL$6,BL$6<$G427+$J427),IF(BL$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BM$6,BM$6<$G427+$J427),IF(BM$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BN$6,BN$6<$G427+$J427),IF(BN$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BO$6,BO$6<$G427+$J427),IF(BO$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BP$6,BP$6<$G427+$J427),IF(BP$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BQ$6,BQ$6<$G427+$J427),IF(BQ$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BR$6,BR$6<$G427+$J427),IF(BR$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BS$6,BS$6<$G427+$J427),IF(BS$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BT$6,BT$6<$G427+$J427),IF(BT$6<=($G427-1+$M427),$N427*$K427*$P427,$I427*$K427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BU$6,BU$6<$G427+$J427),IF(BU$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=BV$6,BV$6<$G427+$J427),IF(BV$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=BW$6,BW$6<$G427+$J427),IF(BW$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=BX$6,BX$6<$G427+$J427),IF(BX$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=BY$6,BY$6<$G427+$J427),IF(BY$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=BZ$6,BZ$6<$G427+$J427),IF(BZ$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CA$6,CA$6<$G427+$J427),IF(CA$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CB$6,CB$6<$G427+$J427),IF(CB$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CC$6,CC$6<$G427+$J427),IF(CC$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CD$6,CD$6<$G427+$J427),IF(CD$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CE$6,CE$6<$G427+$J427),IF(CE$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CF$6,CF$6<$G427+$J427),IF(CF$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CG$6,CG$6<$G427+$J427),IF(CG$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CH$6,CH$6<$G427+$J427),IF(CH$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CI$6,CI$6<$G427+$J427),IF(CI$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CJ$6,CJ$6<$G427+$J427),IF(CJ$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G427<=CK$6,CK$6<$G427+$J427),IF(CK$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CL$6,CL$6<$G427+$J427),IF(CL$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CM$6,CM$6<$G427+$J427),IF(CM$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CN$6,CN$6<$G427+$J427),IF(CN$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CO$6,CO$6<$G427+$J427),IF(CO$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CP$6,CP$6<$G427+$J427),IF(CP$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CQ$6,CQ$6<$G427+$J427),IF(CQ$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CR$6,CR$6<$G427+$J427),IF(CR$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CS$6,CS$6<$G427+$J427),IF(CS$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CT$6,CT$6<$G427+$J427),IF(CT$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CU$6,CU$6<$G427+$J427),IF(CU$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CV$6,CV$6<$G427+$J427),IF(CV$6<=($G427-1+$M427),$O427*$P427,$H427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CW$6,CW$6<$G427+$J427),IF(CW$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=CX$6,CX$6<$G427+$J427),IF(CX$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=CY$6,CY$6<$G427+$J427),IF(CY$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=CZ$6,CZ$6<$G427+$J427),IF(CZ$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DA$6,DA$6<$G427+$J427),IF(DA$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DB$6,DB$6<$G427+$J427),IF(DB$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DC$6,DC$6<$G427+$J427),IF(DC$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DD$6,DD$6<$G427+$J427),IF(DD$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DE$6,DE$6<$G427+$J427),IF(DE$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DF$6,DF$6<$G427+$J427),IF(DF$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DG$6,DG$6<$G427+$J427),IF(DG$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DH$6,DH$6<$G427+$J427),IF(DH$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DI$6,DI$6<$G427+$J427),IF(DI$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DJ$6,DJ$6<$G427+$J427),IF(DJ$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DK$6,DK$6<$G427+$J427),IF(DK$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DL$6,DL$6<$G427+$J427),IF(DL$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G427<=DM$6,DM$6<$G427+$J427),IF(DM$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DN$6,DN$6<$G427+$J427),IF(DN$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DO$6,DO$6<$G427+$J427),IF(DO$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DP$6,DP$6<$G427+$J427),IF(DP$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DQ$6,DQ$6<$G427+$J427),IF(DQ$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DR$6,DR$6<$G427+$J427),IF(DR$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DS$6,DS$6<$G427+$J427),IF(DS$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DT$6,DT$6<$G427+$J427),IF(DT$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DU$6,DU$6<$G427+$J427),IF(DU$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DV$6,DV$6<$G427+$J427),IF(DV$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DW$6,DW$6<$G427+$J427),IF(DW$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G427<=DX$6,DX$6<$G427+$J427),IF(DX$6<=($G427-1+$M427),$N427*$P427,$I427*$P427),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E427=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A430,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A430,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A430,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"HPNC Custom Oshawa PUC Networks Inc. - 2016"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A430,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A430,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":168.80294117647057},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":731753.23889999953},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":15},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56000000000000016},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.56000000000000039},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A430,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0.21},{"$f":"IF(AND($G430<=Q$6,Q$6<$G430+$J430),IF(Q$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=R$6,R$6<$G430+$J430),IF(R$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=S$6,S$6<$G430+$J430),IF(S$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=T$6,T$6<$G430+$J430),IF(T$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=U$6,U$6<$G430+$J430),IF(U$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=V$6,V$6<$G430+$J430),IF(V$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=W$6,W$6<$G430+$J430),IF(W$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=X$6,X$6<$G430+$J430),IF(X$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=Y$6,Y$6<$G430+$J430),IF(Y$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=Z$6,Z$6<$G430+$J430),IF(Z$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AA$6,AA$6<$G430+$J430),IF(AA$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AB$6,AB$6<$G430+$J430),IF(AB$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AC$6,AC$6<$G430+$J430),IF(AC$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AD$6,AD$6<$G430+$J430),IF(AD$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AE$6,AE$6<$G430+$J430),IF(AE$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AF$6,AF$6<$G430+$J430),IF(AF$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AG$6,AG$6<$G430+$J430),IF(AG$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AH$6,AH$6<$G430+$J430),IF(AH$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AI$6,AI$6<$G430+$J430),IF(AI$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":21.276769434461901},{"$f":"IF(AND($G430<=AJ$6,AJ$6<$G430+$J430),IF(AJ$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AK$6,AK$6<$G430+$J430),IF(AK$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AL$6,AL$6<$G430+$J430),IF(AL$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AM$6,AM$6<$G430+$J430),IF(AM$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AN$6,AN$6<$G430+$J430),IF(AN$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AO$6,AO$6<$G430+$J430),IF(AO$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AP$6,AP$6<$G430+$J430),IF(AP$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AQ$6,AQ$6<$G430+$J430),IF(AQ$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AR$6,AR$6<$G430+$J430),IF(AR$6<=($G430-1+$M430),$O430*$L430*$P430,$H430*$L430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AS$6,AS$6<$G430+$J430),IF(AS$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AT$6,AT$6<$G430+$J430),IF(AT$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AU$6,AU$6<$G430+$J430),IF(AU$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AV$6,AV$6<$G430+$J430),IF(AV$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=AW$6,AW$6<$G430+$J430),IF(AW$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=AX$6,AX$6<$G430+$J430),IF(AX$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=AY$6,AY$6<$G430+$J430),IF(AY$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=AZ$6,AZ$6<$G430+$J430),IF(AZ$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BA$6,BA$6<$G430+$J430),IF(BA$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BB$6,BB$6<$G430+$J430),IF(BB$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BC$6,BC$6<$G430+$J430),IF(BC$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BD$6,BD$6<$G430+$J430),IF(BD$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BE$6,BE$6<$G430+$J430),IF(BE$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BF$6,BF$6<$G430+$J430),IF(BF$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BG$6,BG$6<$G430+$J430),IF(BG$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BH$6,BH$6<$G430+$J430),IF(BH$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BI$6,BI$6<$G430+$J430),IF(BI$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BJ$6,BJ$6<$G430+$J430),IF(BJ$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BK$6,BK$6<$G430+$J430),IF(BK$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92233.848761671994},{"$f":"IF(AND($G430<=BL$6,BL$6<$G430+$J430),IF(BL$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BM$6,BM$6<$G430+$J430),IF(BM$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BN$6,BN$6<$G430+$J430),IF(BN$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BO$6,BO$6<$G430+$J430),IF(BO$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BP$6,BP$6<$G430+$J430),IF(BP$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BQ$6,BQ$6<$G430+$J430),IF(BQ$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BR$6,BR$6<$G430+$J430),IF(BR$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BS$6,BS$6<$G430+$J430),IF(BS$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BT$6,BT$6<$G430+$J430),IF(BT$6<=($G430-1+$M430),$N430*$K430*$P430,$I430*$K430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BU$6,BU$6<$G430+$J430),IF(BU$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BV$6,BV$6<$G430+$J430),IF(BV$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BW$6,BW$6<$G430+$J430),IF(BW$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BX$6,BX$6<$G430+$J430),IF(BX$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=BY$6,BY$6<$G430+$J430),IF(BY$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=BZ$6,BZ$6<$G430+$J430),IF(BZ$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CA$6,CA$6<$G430+$J430),IF(CA$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CB$6,CB$6<$G430+$J430),IF(CB$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CC$6,CC$6<$G430+$J430),IF(CC$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CD$6,CD$6<$G430+$J430),IF(CD$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CE$6,CE$6<$G430+$J430),IF(CE$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CF$6,CF$6<$G430+$J430),IF(CF$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CG$6,CG$6<$G430+$J430),IF(CG$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CH$6,CH$6<$G430+$J430),IF(CH$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CI$6,CI$6<$G430+$J430),IF(CI$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CJ$6,CJ$6<$G430+$J430),IF(CJ$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CK$6,CK$6<$G430+$J430),IF(CK$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CL$6,CL$6<$G430+$J430),IF(CL$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CM$6,CM$6<$G430+$J430),IF(CM$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":37.994231132967649},{"$f":"IF(AND($G430<=CN$6,CN$6<$G430+$J430),IF(CN$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CO$6,CO$6<$G430+$J430),IF(CO$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CP$6,CP$6<$G430+$J430),IF(CP$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CQ$6,CQ$6<$G430+$J430),IF(CQ$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CR$6,CR$6<$G430+$J430),IF(CR$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CS$6,CS$6<$G430+$J430),IF(CS$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CT$6,CT$6<$G430+$J430),IF(CT$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CU$6,CU$6<$G430+$J430),IF(CU$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CV$6,CV$6<$G430+$J430),IF(CV$6<=($G430-1+$M430),$O430*$P430,$H430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CW$6,CW$6<$G430+$J430),IF(CW$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CX$6,CX$6<$G430+$J430),IF(CX$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CY$6,CY$6<$G430+$J430),IF(CY$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=CZ$6,CZ$6<$G430+$J430),IF(CZ$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DA$6,DA$6<$G430+$J430),IF(DA$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DB$6,DB$6<$G430+$J430),IF(DB$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DC$6,DC$6<$G430+$J430),IF(DC$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DD$6,DD$6<$G430+$J430),IF(DD$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DE$6,DE$6<$G430+$J430),IF(DE$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DF$6,DF$6<$G430+$J430),IF(DF$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DG$6,DG$6<$G430+$J430),IF(DG$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DH$6,DH$6<$G430+$J430),IF(DH$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DI$6,DI$6<$G430+$J430),IF(DI$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DJ$6,DJ$6<$G430+$J430),IF(DJ$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DK$6,DK$6<$G430+$J430),IF(DK$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DL$6,DL$6<$G430+$J430),IF(DL$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DM$6,DM$6<$G430+$J430),IF(DM$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DN$6,DN$6<$G430+$J430),IF(DN$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DO$6,DO$6<$G430+$J430),IF(DO$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":164703.30136012851},{"$f":"IF(AND($G430<=DP$6,DP$6<$G430+$J430),IF(DP$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DQ$6,DQ$6<$G430+$J430),IF(DQ$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DR$6,DR$6<$G430+$J430),IF(DR$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DS$6,DS$6<$G430+$J430),IF(DS$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DT$6,DT$6<$G430+$J430),IF(DT$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DU$6,DU$6<$G430+$J430),IF(DU$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DV$6,DV$6<$G430+$J430),IF(DV$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DW$6,DW$6<$G430+$J430),IF(DW$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G430<=DX$6,DX$6<$G430+$J430),IF(DX$6<=($G430-1+$M430),$N430*$P430,$I430*$P430),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E430=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A439,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A439,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Energy Reports - Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A439,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Behaviourial Savings - Email Reports"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A439,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A439,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":186},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A439,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":7500},{"$f":"IF(AND($G439<=Q$6,Q$6<$G439+$J439),IF(Q$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=R$6,R$6<$G439+$J439),IF(R$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=S$6,S$6<$G439+$J439),IF(S$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=T$6,T$6<$G439+$J439),IF(T$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=U$6,U$6<$G439+$J439),IF(U$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8038.5852090032158},{"$f":"IF(AND($G439<=V$6,V$6<$G439+$J439),IF(V$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=W$6,W$6<$G439+$J439),IF(W$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=X$6,X$6<$G439+$J439),IF(X$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=Y$6,Y$6<$G439+$J439),IF(Y$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=Z$6,Z$6<$G439+$J439),IF(Z$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AA$6,AA$6<$G439+$J439),IF(AA$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AB$6,AB$6<$G439+$J439),IF(AB$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AC$6,AC$6<$G439+$J439),IF(AC$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AD$6,AD$6<$G439+$J439),IF(AD$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AE$6,AE$6<$G439+$J439),IF(AE$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AF$6,AF$6<$G439+$J439),IF(AF$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AG$6,AG$6<$G439+$J439),IF(AG$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AH$6,AH$6<$G439+$J439),IF(AH$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AI$6,AI$6<$G439+$J439),IF(AI$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AJ$6,AJ$6<$G439+$J439),IF(AJ$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AK$6,AK$6<$G439+$J439),IF(AK$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AL$6,AL$6<$G439+$J439),IF(AL$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AM$6,AM$6<$G439+$J439),IF(AM$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AN$6,AN$6<$G439+$J439),IF(AN$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AO$6,AO$6<$G439+$J439),IF(AO$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AP$6,AP$6<$G439+$J439),IF(AP$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AQ$6,AQ$6<$G439+$J439),IF(AQ$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AR$6,AR$6<$G439+$J439),IF(AR$6<=($G439-1+$M439),$O439*$L439*$P439,$H439*$L439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AS$6,AS$6<$G439+$J439),IF(AS$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AT$6,AT$6<$G439+$J439),IF(AT$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AU$6,AU$6<$G439+$J439),IF(AU$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AV$6,AV$6<$G439+$J439),IF(AV$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AW$6,AW$6<$G439+$J439),IF(AW$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1495176.848874598},{"$f":"IF(AND($G439<=AX$6,AX$6<$G439+$J439),IF(AX$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AY$6,AY$6<$G439+$J439),IF(AY$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=AZ$6,AZ$6<$G439+$J439),IF(AZ$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BA$6,BA$6<$G439+$J439),IF(BA$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BB$6,BB$6<$G439+$J439),IF(BB$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BC$6,BC$6<$G439+$J439),IF(BC$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BD$6,BD$6<$G439+$J439),IF(BD$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BE$6,BE$6<$G439+$J439),IF(BE$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BF$6,BF$6<$G439+$J439),IF(BF$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BG$6,BG$6<$G439+$J439),IF(BG$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BH$6,BH$6<$G439+$J439),IF(BH$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BI$6,BI$6<$G439+$J439),IF(BI$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BJ$6,BJ$6<$G439+$J439),IF(BJ$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BK$6,BK$6<$G439+$J439),IF(BK$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BL$6,BL$6<$G439+$J439),IF(BL$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BM$6,BM$6<$G439+$J439),IF(BM$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BN$6,BN$6<$G439+$J439),IF(BN$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BO$6,BO$6<$G439+$J439),IF(BO$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BP$6,BP$6<$G439+$J439),IF(BP$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BQ$6,BQ$6<$G439+$J439),IF(BQ$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BR$6,BR$6<$G439+$J439),IF(BR$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BS$6,BS$6<$G439+$J439),IF(BS$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BT$6,BT$6<$G439+$J439),IF(BT$6<=($G439-1+$M439),$N439*$K439*$P439,$I439*$K439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BU$6,BU$6<$G439+$J439),IF(BU$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BV$6,BV$6<$G439+$J439),IF(BV$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BW$6,BW$6<$G439+$J439),IF(BW$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BX$6,BX$6<$G439+$J439),IF(BX$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=BY$6,BY$6<$G439+$J439),IF(BY$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8038.5852090032158},{"$f":"IF(AND($G439<=BZ$6,BZ$6<$G439+$J439),IF(BZ$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CA$6,CA$6<$G439+$J439),IF(CA$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CB$6,CB$6<$G439+$J439),IF(CB$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CC$6,CC$6<$G439+$J439),IF(CC$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CD$6,CD$6<$G439+$J439),IF(CD$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CE$6,CE$6<$G439+$J439),IF(CE$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CF$6,CF$6<$G439+$J439),IF(CF$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CG$6,CG$6<$G439+$J439),IF(CG$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CH$6,CH$6<$G439+$J439),IF(CH$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CI$6,CI$6<$G439+$J439),IF(CI$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CJ$6,CJ$6<$G439+$J439),IF(CJ$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CK$6,CK$6<$G439+$J439),IF(CK$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CL$6,CL$6<$G439+$J439),IF(CL$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CM$6,CM$6<$G439+$J439),IF(CM$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CN$6,CN$6<$G439+$J439),IF(CN$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CO$6,CO$6<$G439+$J439),IF(CO$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CP$6,CP$6<$G439+$J439),IF(CP$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CQ$6,CQ$6<$G439+$J439),IF(CQ$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CR$6,CR$6<$G439+$J439),IF(CR$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CS$6,CS$6<$G439+$J439),IF(CS$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CT$6,CT$6<$G439+$J439),IF(CT$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CU$6,CU$6<$G439+$J439),IF(CU$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CV$6,CV$6<$G439+$J439),IF(CV$6<=($G439-1+$M439),$O439*$P439,$H439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CW$6,CW$6<$G439+$J439),IF(CW$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CX$6,CX$6<$G439+$J439),IF(CX$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CY$6,CY$6<$G439+$J439),IF(CY$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=CZ$6,CZ$6<$G439+$J439),IF(CZ$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DA$6,DA$6<$G439+$J439),IF(DA$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1495176.848874598},{"$f":"IF(AND($G439<=DB$6,DB$6<$G439+$J439),IF(DB$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DC$6,DC$6<$G439+$J439),IF(DC$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DD$6,DD$6<$G439+$J439),IF(DD$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DE$6,DE$6<$G439+$J439),IF(DE$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DF$6,DF$6<$G439+$J439),IF(DF$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DG$6,DG$6<$G439+$J439),IF(DG$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DH$6,DH$6<$G439+$J439),IF(DH$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DI$6,DI$6<$G439+$J439),IF(DI$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DJ$6,DJ$6<$G439+$J439),IF(DJ$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DK$6,DK$6<$G439+$J439),IF(DK$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DL$6,DL$6<$G439+$J439),IF(DL$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DM$6,DM$6<$G439+$J439),IF(DM$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DN$6,DN$6<$G439+$J439),IF(DN$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DO$6,DO$6<$G439+$J439),IF(DO$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DP$6,DP$6<$G439+$J439),IF(DP$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DQ$6,DQ$6<$G439+$J439),IF(DQ$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DR$6,DR$6<$G439+$J439),IF(DR$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DS$6,DS$6<$G439+$J439),IF(DS$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DT$6,DT$6<$G439+$J439),IF(DT$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DU$6,DU$6<$G439+$J439),IF(DU$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DV$6,DV$6<$G439+$J439),IF(DV$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DW$6,DW$6<$G439+$J439),IF(DW$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G439<=DX$6,DX$6<$G439+$J439),IF(DX$6<=($G439-1+$M439),$N439*$P439,$I439*$P439),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E439=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A440,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Consumer"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A440,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Home Energy Reports - Oshawa PUC Networks Inc. CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A440,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Behaviourial Savings - Email Reports"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A440,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A440,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":186},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A440,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":10000},{"$f":"IF(AND($G440<=Q$6,Q$6<$G440+$J440),IF(Q$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=R$6,R$6<$G440+$J440),IF(R$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=S$6,S$6<$G440+$J440),IF(S$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=T$6,T$6<$G440+$J440),IF(T$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=U$6,U$6<$G440+$J440),IF(U$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=V$6,V$6<$G440+$J440),IF(V$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10718.113612004288},{"$f":"IF(AND($G440<=W$6,W$6<$G440+$J440),IF(W$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=X$6,X$6<$G440+$J440),IF(X$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=Y$6,Y$6<$G440+$J440),IF(Y$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=Z$6,Z$6<$G440+$J440),IF(Z$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AA$6,AA$6<$G440+$J440),IF(AA$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AB$6,AB$6<$G440+$J440),IF(AB$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AC$6,AC$6<$G440+$J440),IF(AC$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AD$6,AD$6<$G440+$J440),IF(AD$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AE$6,AE$6<$G440+$J440),IF(AE$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AF$6,AF$6<$G440+$J440),IF(AF$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AG$6,AG$6<$G440+$J440),IF(AG$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AH$6,AH$6<$G440+$J440),IF(AH$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AI$6,AI$6<$G440+$J440),IF(AI$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AJ$6,AJ$6<$G440+$J440),IF(AJ$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AK$6,AK$6<$G440+$J440),IF(AK$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AL$6,AL$6<$G440+$J440),IF(AL$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AM$6,AM$6<$G440+$J440),IF(AM$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AN$6,AN$6<$G440+$J440),IF(AN$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AO$6,AO$6<$G440+$J440),IF(AO$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AP$6,AP$6<$G440+$J440),IF(AP$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AQ$6,AQ$6<$G440+$J440),IF(AQ$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AR$6,AR$6<$G440+$J440),IF(AR$6<=($G440-1+$M440),$O440*$L440*$P440,$H440*$L440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AS$6,AS$6<$G440+$J440),IF(AS$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AT$6,AT$6<$G440+$J440),IF(AT$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AU$6,AU$6<$G440+$J440),IF(AU$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AV$6,AV$6<$G440+$J440),IF(AV$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AW$6,AW$6<$G440+$J440),IF(AW$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AX$6,AX$6<$G440+$J440),IF(AX$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1993569.1318327975},{"$f":"IF(AND($G440<=AY$6,AY$6<$G440+$J440),IF(AY$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=AZ$6,AZ$6<$G440+$J440),IF(AZ$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BA$6,BA$6<$G440+$J440),IF(BA$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BB$6,BB$6<$G440+$J440),IF(BB$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BC$6,BC$6<$G440+$J440),IF(BC$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BD$6,BD$6<$G440+$J440),IF(BD$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BE$6,BE$6<$G440+$J440),IF(BE$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BF$6,BF$6<$G440+$J440),IF(BF$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BG$6,BG$6<$G440+$J440),IF(BG$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BH$6,BH$6<$G440+$J440),IF(BH$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BI$6,BI$6<$G440+$J440),IF(BI$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BJ$6,BJ$6<$G440+$J440),IF(BJ$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BK$6,BK$6<$G440+$J440),IF(BK$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BL$6,BL$6<$G440+$J440),IF(BL$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BM$6,BM$6<$G440+$J440),IF(BM$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BN$6,BN$6<$G440+$J440),IF(BN$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BO$6,BO$6<$G440+$J440),IF(BO$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BP$6,BP$6<$G440+$J440),IF(BP$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BQ$6,BQ$6<$G440+$J440),IF(BQ$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BR$6,BR$6<$G440+$J440),IF(BR$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BS$6,BS$6<$G440+$J440),IF(BS$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BT$6,BT$6<$G440+$J440),IF(BT$6<=($G440-1+$M440),$N440*$K440*$P440,$I440*$K440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BU$6,BU$6<$G440+$J440),IF(BU$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BV$6,BV$6<$G440+$J440),IF(BV$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BW$6,BW$6<$G440+$J440),IF(BW$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BX$6,BX$6<$G440+$J440),IF(BX$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BY$6,BY$6<$G440+$J440),IF(BY$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=BZ$6,BZ$6<$G440+$J440),IF(BZ$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10718.113612004288},{"$f":"IF(AND($G440<=CA$6,CA$6<$G440+$J440),IF(CA$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CB$6,CB$6<$G440+$J440),IF(CB$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CC$6,CC$6<$G440+$J440),IF(CC$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CD$6,CD$6<$G440+$J440),IF(CD$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CE$6,CE$6<$G440+$J440),IF(CE$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CF$6,CF$6<$G440+$J440),IF(CF$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CG$6,CG$6<$G440+$J440),IF(CG$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CH$6,CH$6<$G440+$J440),IF(CH$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CI$6,CI$6<$G440+$J440),IF(CI$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CJ$6,CJ$6<$G440+$J440),IF(CJ$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CK$6,CK$6<$G440+$J440),IF(CK$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CL$6,CL$6<$G440+$J440),IF(CL$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CM$6,CM$6<$G440+$J440),IF(CM$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CN$6,CN$6<$G440+$J440),IF(CN$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CO$6,CO$6<$G440+$J440),IF(CO$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CP$6,CP$6<$G440+$J440),IF(CP$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CQ$6,CQ$6<$G440+$J440),IF(CQ$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CR$6,CR$6<$G440+$J440),IF(CR$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CS$6,CS$6<$G440+$J440),IF(CS$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CT$6,CT$6<$G440+$J440),IF(CT$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CU$6,CU$6<$G440+$J440),IF(CU$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CV$6,CV$6<$G440+$J440),IF(CV$6<=($G440-1+$M440),$O440*$P440,$H440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CW$6,CW$6<$G440+$J440),IF(CW$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CX$6,CX$6<$G440+$J440),IF(CX$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CY$6,CY$6<$G440+$J440),IF(CY$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=CZ$6,CZ$6<$G440+$J440),IF(CZ$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DA$6,DA$6<$G440+$J440),IF(DA$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DB$6,DB$6<$G440+$J440),IF(DB$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1993569.1318327975},{"$f":"IF(AND($G440<=DC$6,DC$6<$G440+$J440),IF(DC$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DD$6,DD$6<$G440+$J440),IF(DD$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DE$6,DE$6<$G440+$J440),IF(DE$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DF$6,DF$6<$G440+$J440),IF(DF$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DG$6,DG$6<$G440+$J440),IF(DG$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DH$6,DH$6<$G440+$J440),IF(DH$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DI$6,DI$6<$G440+$J440),IF(DI$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DJ$6,DJ$6<$G440+$J440),IF(DJ$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DK$6,DK$6<$G440+$J440),IF(DK$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DL$6,DL$6<$G440+$J440),IF(DL$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DM$6,DM$6<$G440+$J440),IF(DM$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DN$6,DN$6<$G440+$J440),IF(DN$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DO$6,DO$6<$G440+$J440),IF(DO$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DP$6,DP$6<$G440+$J440),IF(DP$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DQ$6,DQ$6<$G440+$J440),IF(DQ$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DR$6,DR$6<$G440+$J440),IF(DR$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DS$6,DS$6<$G440+$J440),IF(DS$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DT$6,DT$6<$G440+$J440),IF(DT$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DU$6,DU$6<$G440+$J440),IF(DU$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DV$6,DV$6<$G440+$J440),IF(DV$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DW$6,DW$6<$G440+$J440),IF(DW$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G440<=DX$6,DX$6<$G440+$J440),IF(DX$6<=($G440-1+$M440),$N440*$P440,$I440*$P440),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E440=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A447,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A447,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF - V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A447,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL05 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A447,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A447,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":84905.660377358494},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A447,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G447<=Q$6,Q$6<$G447+$J447),IF(Q$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=R$6,R$6<$G447+$J447),IF(R$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=S$6,S$6<$G447+$J447),IF(S$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=T$6,T$6<$G447+$J447),IF(T$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=U$6,U$6<$G447+$J447),IF(U$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=V$6,V$6<$G447+$J447),IF(V$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=W$6,W$6<$G447+$J447),IF(W$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=X$6,X$6<$G447+$J447),IF(X$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=Y$6,Y$6<$G447+$J447),IF(Y$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=Z$6,Z$6<$G447+$J447),IF(Z$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AA$6,AA$6<$G447+$J447),IF(AA$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AB$6,AB$6<$G447+$J447),IF(AB$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AC$6,AC$6<$G447+$J447),IF(AC$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AD$6,AD$6<$G447+$J447),IF(AD$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AE$6,AE$6<$G447+$J447),IF(AE$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AF$6,AF$6<$G447+$J447),IF(AF$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AG$6,AG$6<$G447+$J447),IF(AG$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AH$6,AH$6<$G447+$J447),IF(AH$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AI$6,AI$6<$G447+$J447),IF(AI$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AJ$6,AJ$6<$G447+$J447),IF(AJ$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AK$6,AK$6<$G447+$J447),IF(AK$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AL$6,AL$6<$G447+$J447),IF(AL$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AM$6,AM$6<$G447+$J447),IF(AM$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AN$6,AN$6<$G447+$J447),IF(AN$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AO$6,AO$6<$G447+$J447),IF(AO$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AP$6,AP$6<$G447+$J447),IF(AP$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AQ$6,AQ$6<$G447+$J447),IF(AQ$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AR$6,AR$6<$G447+$J447),IF(AR$6<=($G447-1+$M447),$O447*$L447*$P447,$H447*$L447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AS$6,AS$6<$G447+$J447),IF(AS$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AT$6,AT$6<$G447+$J447),IF(AT$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AU$6,AU$6<$G447+$J447),IF(AU$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AV$6,AV$6<$G447+$J447),IF(AV$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G447<=AW$6,AW$6<$G447+$J447),IF(AW$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G447<=AX$6,AX$6<$G447+$J447),IF(AX$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G447<=AY$6,AY$6<$G447+$J447),IF(AY$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=AZ$6,AZ$6<$G447+$J447),IF(AZ$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BA$6,BA$6<$G447+$J447),IF(BA$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BB$6,BB$6<$G447+$J447),IF(BB$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BC$6,BC$6<$G447+$J447),IF(BC$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BD$6,BD$6<$G447+$J447),IF(BD$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BE$6,BE$6<$G447+$J447),IF(BE$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BF$6,BF$6<$G447+$J447),IF(BF$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BG$6,BG$6<$G447+$J447),IF(BG$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BH$6,BH$6<$G447+$J447),IF(BH$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BI$6,BI$6<$G447+$J447),IF(BI$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BJ$6,BJ$6<$G447+$J447),IF(BJ$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BK$6,BK$6<$G447+$J447),IF(BK$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BL$6,BL$6<$G447+$J447),IF(BL$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BM$6,BM$6<$G447+$J447),IF(BM$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BN$6,BN$6<$G447+$J447),IF(BN$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BO$6,BO$6<$G447+$J447),IF(BO$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BP$6,BP$6<$G447+$J447),IF(BP$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BQ$6,BQ$6<$G447+$J447),IF(BQ$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BR$6,BR$6<$G447+$J447),IF(BR$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BS$6,BS$6<$G447+$J447),IF(BS$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BT$6,BT$6<$G447+$J447),IF(BT$6<=($G447-1+$M447),$N447*$K447*$P447,$I447*$K447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BU$6,BU$6<$G447+$J447),IF(BU$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BV$6,BV$6<$G447+$J447),IF(BV$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BW$6,BW$6<$G447+$J447),IF(BW$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BX$6,BX$6<$G447+$J447),IF(BX$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BY$6,BY$6<$G447+$J447),IF(BY$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=BZ$6,BZ$6<$G447+$J447),IF(BZ$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CA$6,CA$6<$G447+$J447),IF(CA$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CB$6,CB$6<$G447+$J447),IF(CB$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CC$6,CC$6<$G447+$J447),IF(CC$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CD$6,CD$6<$G447+$J447),IF(CD$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CE$6,CE$6<$G447+$J447),IF(CE$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CF$6,CF$6<$G447+$J447),IF(CF$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CG$6,CG$6<$G447+$J447),IF(CG$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CH$6,CH$6<$G447+$J447),IF(CH$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CI$6,CI$6<$G447+$J447),IF(CI$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CJ$6,CJ$6<$G447+$J447),IF(CJ$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CK$6,CK$6<$G447+$J447),IF(CK$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CL$6,CL$6<$G447+$J447),IF(CL$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CM$6,CM$6<$G447+$J447),IF(CM$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CN$6,CN$6<$G447+$J447),IF(CN$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CO$6,CO$6<$G447+$J447),IF(CO$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CP$6,CP$6<$G447+$J447),IF(CP$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CQ$6,CQ$6<$G447+$J447),IF(CQ$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CR$6,CR$6<$G447+$J447),IF(CR$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CS$6,CS$6<$G447+$J447),IF(CS$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CT$6,CT$6<$G447+$J447),IF(CT$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CU$6,CU$6<$G447+$J447),IF(CU$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CV$6,CV$6<$G447+$J447),IF(CV$6<=($G447-1+$M447),$O447*$P447,$H447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CW$6,CW$6<$G447+$J447),IF(CW$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CX$6,CX$6<$G447+$J447),IF(CX$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CY$6,CY$6<$G447+$J447),IF(CY$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=CZ$6,CZ$6<$G447+$J447),IF(CZ$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G447<=DA$6,DA$6<$G447+$J447),IF(DA$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G447<=DB$6,DB$6<$G447+$J447),IF(DB$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G447<=DC$6,DC$6<$G447+$J447),IF(DC$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DD$6,DD$6<$G447+$J447),IF(DD$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DE$6,DE$6<$G447+$J447),IF(DE$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DF$6,DF$6<$G447+$J447),IF(DF$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DG$6,DG$6<$G447+$J447),IF(DG$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DH$6,DH$6<$G447+$J447),IF(DH$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DI$6,DI$6<$G447+$J447),IF(DI$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DJ$6,DJ$6<$G447+$J447),IF(DJ$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DK$6,DK$6<$G447+$J447),IF(DK$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DL$6,DL$6<$G447+$J447),IF(DL$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DM$6,DM$6<$G447+$J447),IF(DM$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DN$6,DN$6<$G447+$J447),IF(DN$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DO$6,DO$6<$G447+$J447),IF(DO$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DP$6,DP$6<$G447+$J447),IF(DP$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DQ$6,DQ$6<$G447+$J447),IF(DQ$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DR$6,DR$6<$G447+$J447),IF(DR$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DS$6,DS$6<$G447+$J447),IF(DS$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DT$6,DT$6<$G447+$J447),IF(DT$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DU$6,DU$6<$G447+$J447),IF(DU$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DV$6,DV$6<$G447+$J447),IF(DV$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DW$6,DW$6<$G447+$J447),IF(DW$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G447<=DX$6,DX$6<$G447+$J447),IF(DX$6<=($G447-1+$M447),$N447*$P447,$I447*$P447),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E447=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A448,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A448,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF - V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A448,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL05 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A448,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A448,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":84905.660377358494},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A448,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G448<=Q$6,Q$6<$G448+$J448),IF(Q$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=R$6,R$6<$G448+$J448),IF(R$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=S$6,S$6<$G448+$J448),IF(S$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=T$6,T$6<$G448+$J448),IF(T$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=U$6,U$6<$G448+$J448),IF(U$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=V$6,V$6<$G448+$J448),IF(V$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=W$6,W$6<$G448+$J448),IF(W$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=X$6,X$6<$G448+$J448),IF(X$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=Y$6,Y$6<$G448+$J448),IF(Y$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=Z$6,Z$6<$G448+$J448),IF(Z$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AA$6,AA$6<$G448+$J448),IF(AA$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AB$6,AB$6<$G448+$J448),IF(AB$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AC$6,AC$6<$G448+$J448),IF(AC$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AD$6,AD$6<$G448+$J448),IF(AD$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AE$6,AE$6<$G448+$J448),IF(AE$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AF$6,AF$6<$G448+$J448),IF(AF$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AG$6,AG$6<$G448+$J448),IF(AG$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AH$6,AH$6<$G448+$J448),IF(AH$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AI$6,AI$6<$G448+$J448),IF(AI$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AJ$6,AJ$6<$G448+$J448),IF(AJ$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AK$6,AK$6<$G448+$J448),IF(AK$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AL$6,AL$6<$G448+$J448),IF(AL$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AM$6,AM$6<$G448+$J448),IF(AM$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AN$6,AN$6<$G448+$J448),IF(AN$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AO$6,AO$6<$G448+$J448),IF(AO$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AP$6,AP$6<$G448+$J448),IF(AP$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AQ$6,AQ$6<$G448+$J448),IF(AQ$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AR$6,AR$6<$G448+$J448),IF(AR$6<=($G448-1+$M448),$O448*$L448*$P448,$H448*$L448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AS$6,AS$6<$G448+$J448),IF(AS$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AT$6,AT$6<$G448+$J448),IF(AT$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AU$6,AU$6<$G448+$J448),IF(AU$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AV$6,AV$6<$G448+$J448),IF(AV$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=AW$6,AW$6<$G448+$J448),IF(AW$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G448<=AX$6,AX$6<$G448+$J448),IF(AX$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G448<=AY$6,AY$6<$G448+$J448),IF(AY$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G448<=AZ$6,AZ$6<$G448+$J448),IF(AZ$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BA$6,BA$6<$G448+$J448),IF(BA$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BB$6,BB$6<$G448+$J448),IF(BB$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BC$6,BC$6<$G448+$J448),IF(BC$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BD$6,BD$6<$G448+$J448),IF(BD$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BE$6,BE$6<$G448+$J448),IF(BE$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BF$6,BF$6<$G448+$J448),IF(BF$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BG$6,BG$6<$G448+$J448),IF(BG$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BH$6,BH$6<$G448+$J448),IF(BH$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BI$6,BI$6<$G448+$J448),IF(BI$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BJ$6,BJ$6<$G448+$J448),IF(BJ$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BK$6,BK$6<$G448+$J448),IF(BK$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BL$6,BL$6<$G448+$J448),IF(BL$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BM$6,BM$6<$G448+$J448),IF(BM$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BN$6,BN$6<$G448+$J448),IF(BN$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BO$6,BO$6<$G448+$J448),IF(BO$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BP$6,BP$6<$G448+$J448),IF(BP$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BQ$6,BQ$6<$G448+$J448),IF(BQ$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BR$6,BR$6<$G448+$J448),IF(BR$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BS$6,BS$6<$G448+$J448),IF(BS$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BT$6,BT$6<$G448+$J448),IF(BT$6<=($G448-1+$M448),$N448*$K448*$P448,$I448*$K448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BU$6,BU$6<$G448+$J448),IF(BU$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BV$6,BV$6<$G448+$J448),IF(BV$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BW$6,BW$6<$G448+$J448),IF(BW$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BX$6,BX$6<$G448+$J448),IF(BX$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BY$6,BY$6<$G448+$J448),IF(BY$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=BZ$6,BZ$6<$G448+$J448),IF(BZ$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CA$6,CA$6<$G448+$J448),IF(CA$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CB$6,CB$6<$G448+$J448),IF(CB$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CC$6,CC$6<$G448+$J448),IF(CC$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CD$6,CD$6<$G448+$J448),IF(CD$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CE$6,CE$6<$G448+$J448),IF(CE$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CF$6,CF$6<$G448+$J448),IF(CF$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CG$6,CG$6<$G448+$J448),IF(CG$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CH$6,CH$6<$G448+$J448),IF(CH$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CI$6,CI$6<$G448+$J448),IF(CI$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CJ$6,CJ$6<$G448+$J448),IF(CJ$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CK$6,CK$6<$G448+$J448),IF(CK$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CL$6,CL$6<$G448+$J448),IF(CL$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CM$6,CM$6<$G448+$J448),IF(CM$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CN$6,CN$6<$G448+$J448),IF(CN$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CO$6,CO$6<$G448+$J448),IF(CO$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CP$6,CP$6<$G448+$J448),IF(CP$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CQ$6,CQ$6<$G448+$J448),IF(CQ$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CR$6,CR$6<$G448+$J448),IF(CR$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CS$6,CS$6<$G448+$J448),IF(CS$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CT$6,CT$6<$G448+$J448),IF(CT$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CU$6,CU$6<$G448+$J448),IF(CU$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CV$6,CV$6<$G448+$J448),IF(CV$6<=($G448-1+$M448),$O448*$P448,$H448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CW$6,CW$6<$G448+$J448),IF(CW$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CX$6,CX$6<$G448+$J448),IF(CX$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CY$6,CY$6<$G448+$J448),IF(CY$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=CZ$6,CZ$6<$G448+$J448),IF(CZ$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DA$6,DA$6<$G448+$J448),IF(DA$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G448<=DB$6,DB$6<$G448+$J448),IF(DB$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G448<=DC$6,DC$6<$G448+$J448),IF(DC$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G448<=DD$6,DD$6<$G448+$J448),IF(DD$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DE$6,DE$6<$G448+$J448),IF(DE$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DF$6,DF$6<$G448+$J448),IF(DF$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DG$6,DG$6<$G448+$J448),IF(DG$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DH$6,DH$6<$G448+$J448),IF(DH$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DI$6,DI$6<$G448+$J448),IF(DI$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DJ$6,DJ$6<$G448+$J448),IF(DJ$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DK$6,DK$6<$G448+$J448),IF(DK$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DL$6,DL$6<$G448+$J448),IF(DL$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DM$6,DM$6<$G448+$J448),IF(DM$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DN$6,DN$6<$G448+$J448),IF(DN$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DO$6,DO$6<$G448+$J448),IF(DO$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DP$6,DP$6<$G448+$J448),IF(DP$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DQ$6,DQ$6<$G448+$J448),IF(DQ$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DR$6,DR$6<$G448+$J448),IF(DR$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DS$6,DS$6<$G448+$J448),IF(DS$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DT$6,DT$6<$G448+$J448),IF(DT$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DU$6,DU$6<$G448+$J448),IF(DU$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DV$6,DV$6<$G448+$J448),IF(DV$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DW$6,DW$6<$G448+$J448),IF(DW$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G448<=DX$6,DX$6<$G448+$J448),IF(DX$6<=($G448-1+$M448),$N448*$P448,$I448*$P448),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E448=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A449,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A449,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager Oshawa PUC Networks Inc. CFF - V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A449,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Manager EUL05 Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A449,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A449,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":84905.660377358494},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.75},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.81},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A449,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":6},{"$f":"IF(AND($G449<=Q$6,Q$6<$G449+$J449),IF(Q$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=R$6,R$6<$G449+$J449),IF(R$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=S$6,S$6<$G449+$J449),IF(S$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=T$6,T$6<$G449+$J449),IF(T$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=U$6,U$6<$G449+$J449),IF(U$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=V$6,V$6<$G449+$J449),IF(V$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=W$6,W$6<$G449+$J449),IF(W$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=X$6,X$6<$G449+$J449),IF(X$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=Y$6,Y$6<$G449+$J449),IF(Y$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=Z$6,Z$6<$G449+$J449),IF(Z$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AA$6,AA$6<$G449+$J449),IF(AA$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AB$6,AB$6<$G449+$J449),IF(AB$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AC$6,AC$6<$G449+$J449),IF(AC$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AD$6,AD$6<$G449+$J449),IF(AD$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AE$6,AE$6<$G449+$J449),IF(AE$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AF$6,AF$6<$G449+$J449),IF(AF$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AG$6,AG$6<$G449+$J449),IF(AG$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AH$6,AH$6<$G449+$J449),IF(AH$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AI$6,AI$6<$G449+$J449),IF(AI$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AJ$6,AJ$6<$G449+$J449),IF(AJ$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AK$6,AK$6<$G449+$J449),IF(AK$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AL$6,AL$6<$G449+$J449),IF(AL$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AM$6,AM$6<$G449+$J449),IF(AM$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AN$6,AN$6<$G449+$J449),IF(AN$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AO$6,AO$6<$G449+$J449),IF(AO$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AP$6,AP$6<$G449+$J449),IF(AP$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AQ$6,AQ$6<$G449+$J449),IF(AQ$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AR$6,AR$6<$G449+$J449),IF(AR$6<=($G449-1+$M449),$O449*$L449*$P449,$H449*$L449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AS$6,AS$6<$G449+$J449),IF(AS$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AT$6,AT$6<$G449+$J449),IF(AT$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AU$6,AU$6<$G449+$J449),IF(AU$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AV$6,AV$6<$G449+$J449),IF(AV$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AW$6,AW$6<$G449+$J449),IF(AW$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=AX$6,AX$6<$G449+$J449),IF(AX$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G449<=AY$6,AY$6<$G449+$J449),IF(AY$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G449<=AZ$6,AZ$6<$G449+$J449),IF(AZ$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":409512.83140205068},{"$f":"IF(AND($G449<=BA$6,BA$6<$G449+$J449),IF(BA$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BB$6,BB$6<$G449+$J449),IF(BB$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BC$6,BC$6<$G449+$J449),IF(BC$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BD$6,BD$6<$G449+$J449),IF(BD$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BE$6,BE$6<$G449+$J449),IF(BE$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BF$6,BF$6<$G449+$J449),IF(BF$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BG$6,BG$6<$G449+$J449),IF(BG$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BH$6,BH$6<$G449+$J449),IF(BH$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BI$6,BI$6<$G449+$J449),IF(BI$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BJ$6,BJ$6<$G449+$J449),IF(BJ$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BK$6,BK$6<$G449+$J449),IF(BK$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BL$6,BL$6<$G449+$J449),IF(BL$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BM$6,BM$6<$G449+$J449),IF(BM$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BN$6,BN$6<$G449+$J449),IF(BN$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BO$6,BO$6<$G449+$J449),IF(BO$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BP$6,BP$6<$G449+$J449),IF(BP$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BQ$6,BQ$6<$G449+$J449),IF(BQ$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BR$6,BR$6<$G449+$J449),IF(BR$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BS$6,BS$6<$G449+$J449),IF(BS$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BT$6,BT$6<$G449+$J449),IF(BT$6<=($G449-1+$M449),$N449*$K449*$P449,$I449*$K449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BU$6,BU$6<$G449+$J449),IF(BU$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BV$6,BV$6<$G449+$J449),IF(BV$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BW$6,BW$6<$G449+$J449),IF(BW$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BX$6,BX$6<$G449+$J449),IF(BX$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BY$6,BY$6<$G449+$J449),IF(BY$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=BZ$6,BZ$6<$G449+$J449),IF(BZ$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CA$6,CA$6<$G449+$J449),IF(CA$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CB$6,CB$6<$G449+$J449),IF(CB$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CC$6,CC$6<$G449+$J449),IF(CC$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CD$6,CD$6<$G449+$J449),IF(CD$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CE$6,CE$6<$G449+$J449),IF(CE$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CF$6,CF$6<$G449+$J449),IF(CF$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CG$6,CG$6<$G449+$J449),IF(CG$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CH$6,CH$6<$G449+$J449),IF(CH$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CI$6,CI$6<$G449+$J449),IF(CI$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CJ$6,CJ$6<$G449+$J449),IF(CJ$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CK$6,CK$6<$G449+$J449),IF(CK$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CL$6,CL$6<$G449+$J449),IF(CL$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CM$6,CM$6<$G449+$J449),IF(CM$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CN$6,CN$6<$G449+$J449),IF(CN$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CO$6,CO$6<$G449+$J449),IF(CO$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CP$6,CP$6<$G449+$J449),IF(CP$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CQ$6,CQ$6<$G449+$J449),IF(CQ$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CR$6,CR$6<$G449+$J449),IF(CR$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CS$6,CS$6<$G449+$J449),IF(CS$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CT$6,CT$6<$G449+$J449),IF(CT$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CU$6,CU$6<$G449+$J449),IF(CU$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CV$6,CV$6<$G449+$J449),IF(CV$6<=($G449-1+$M449),$O449*$P449,$H449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CW$6,CW$6<$G449+$J449),IF(CW$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CX$6,CX$6<$G449+$J449),IF(CX$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CY$6,CY$6<$G449+$J449),IF(CY$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=CZ$6,CZ$6<$G449+$J449),IF(CZ$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DA$6,DA$6<$G449+$J449),IF(DA$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DB$6,DB$6<$G449+$J449),IF(DB$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G449<=DC$6,DC$6<$G449+$J449),IF(DC$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G449<=DD$6,DD$6<$G449+$J449),IF(DD$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":546017.10853606754},{"$f":"IF(AND($G449<=DE$6,DE$6<$G449+$J449),IF(DE$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DF$6,DF$6<$G449+$J449),IF(DF$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DG$6,DG$6<$G449+$J449),IF(DG$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DH$6,DH$6<$G449+$J449),IF(DH$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DI$6,DI$6<$G449+$J449),IF(DI$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DJ$6,DJ$6<$G449+$J449),IF(DJ$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DK$6,DK$6<$G449+$J449),IF(DK$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DL$6,DL$6<$G449+$J449),IF(DL$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DM$6,DM$6<$G449+$J449),IF(DM$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DN$6,DN$6<$G449+$J449),IF(DN$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DO$6,DO$6<$G449+$J449),IF(DO$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DP$6,DP$6<$G449+$J449),IF(DP$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DQ$6,DQ$6<$G449+$J449),IF(DQ$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DR$6,DR$6<$G449+$J449),IF(DR$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DS$6,DS$6<$G449+$J449),IF(DS$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DT$6,DT$6<$G449+$J449),IF(DT$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DU$6,DU$6<$G449+$J449),IF(DU$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DV$6,DV$6<$G449+$J449),IF(DV$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DW$6,DW$6<$G449+$J449),IF(DW$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G449<=DX$6,DX$6<$G449+$J449),IF(DX$6<=($G449-1+$M449),$N449*$P449,$I449*$P449),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E449=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A450,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A450,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A450,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A450,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A450,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A450,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G450<=Q$6,Q$6<$G450+$J450),IF(Q$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=R$6,R$6<$G450+$J450),IF(R$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=S$6,S$6<$G450+$J450),IF(S$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=T$6,T$6<$G450+$J450),IF(T$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=U$6,U$6<$G450+$J450),IF(U$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=V$6,V$6<$G450+$J450),IF(V$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=W$6,W$6<$G450+$J450),IF(W$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=X$6,X$6<$G450+$J450),IF(X$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=Y$6,Y$6<$G450+$J450),IF(Y$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=Z$6,Z$6<$G450+$J450),IF(Z$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AA$6,AA$6<$G450+$J450),IF(AA$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AB$6,AB$6<$G450+$J450),IF(AB$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AC$6,AC$6<$G450+$J450),IF(AC$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AD$6,AD$6<$G450+$J450),IF(AD$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AE$6,AE$6<$G450+$J450),IF(AE$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AF$6,AF$6<$G450+$J450),IF(AF$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AG$6,AG$6<$G450+$J450),IF(AG$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AH$6,AH$6<$G450+$J450),IF(AH$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AI$6,AI$6<$G450+$J450),IF(AI$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AJ$6,AJ$6<$G450+$J450),IF(AJ$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AK$6,AK$6<$G450+$J450),IF(AK$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AL$6,AL$6<$G450+$J450),IF(AL$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AM$6,AM$6<$G450+$J450),IF(AM$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AN$6,AN$6<$G450+$J450),IF(AN$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AO$6,AO$6<$G450+$J450),IF(AO$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AP$6,AP$6<$G450+$J450),IF(AP$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AQ$6,AQ$6<$G450+$J450),IF(AQ$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AR$6,AR$6<$G450+$J450),IF(AR$6<=($G450-1+$M450),$O450*$L450*$P450,$H450*$L450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AS$6,AS$6<$G450+$J450),IF(AS$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AT$6,AT$6<$G450+$J450),IF(AT$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AU$6,AU$6<$G450+$J450),IF(AU$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AV$6,AV$6<$G450+$J450),IF(AV$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AW$6,AW$6<$G450+$J450),IF(AW$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AX$6,AX$6<$G450+$J450),IF(AX$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AY$6,AY$6<$G450+$J450),IF(AY$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=AZ$6,AZ$6<$G450+$J450),IF(AZ$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BA$6,BA$6<$G450+$J450),IF(BA$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BB$6,BB$6<$G450+$J450),IF(BB$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BC$6,BC$6<$G450+$J450),IF(BC$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BD$6,BD$6<$G450+$J450),IF(BD$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BE$6,BE$6<$G450+$J450),IF(BE$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BF$6,BF$6<$G450+$J450),IF(BF$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BG$6,BG$6<$G450+$J450),IF(BG$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BH$6,BH$6<$G450+$J450),IF(BH$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BI$6,BI$6<$G450+$J450),IF(BI$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BJ$6,BJ$6<$G450+$J450),IF(BJ$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BK$6,BK$6<$G450+$J450),IF(BK$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BL$6,BL$6<$G450+$J450),IF(BL$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BM$6,BM$6<$G450+$J450),IF(BM$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BN$6,BN$6<$G450+$J450),IF(BN$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BO$6,BO$6<$G450+$J450),IF(BO$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BP$6,BP$6<$G450+$J450),IF(BP$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BQ$6,BQ$6<$G450+$J450),IF(BQ$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BR$6,BR$6<$G450+$J450),IF(BR$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BS$6,BS$6<$G450+$J450),IF(BS$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BT$6,BT$6<$G450+$J450),IF(BT$6<=($G450-1+$M450),$N450*$K450*$P450,$I450*$K450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BU$6,BU$6<$G450+$J450),IF(BU$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BV$6,BV$6<$G450+$J450),IF(BV$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BW$6,BW$6<$G450+$J450),IF(BW$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BX$6,BX$6<$G450+$J450),IF(BX$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BY$6,BY$6<$G450+$J450),IF(BY$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=BZ$6,BZ$6<$G450+$J450),IF(BZ$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CA$6,CA$6<$G450+$J450),IF(CA$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CB$6,CB$6<$G450+$J450),IF(CB$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CC$6,CC$6<$G450+$J450),IF(CC$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CD$6,CD$6<$G450+$J450),IF(CD$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CE$6,CE$6<$G450+$J450),IF(CE$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CF$6,CF$6<$G450+$J450),IF(CF$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CG$6,CG$6<$G450+$J450),IF(CG$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CH$6,CH$6<$G450+$J450),IF(CH$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CI$6,CI$6<$G450+$J450),IF(CI$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CJ$6,CJ$6<$G450+$J450),IF(CJ$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CK$6,CK$6<$G450+$J450),IF(CK$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CL$6,CL$6<$G450+$J450),IF(CL$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CM$6,CM$6<$G450+$J450),IF(CM$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CN$6,CN$6<$G450+$J450),IF(CN$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CO$6,CO$6<$G450+$J450),IF(CO$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CP$6,CP$6<$G450+$J450),IF(CP$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CQ$6,CQ$6<$G450+$J450),IF(CQ$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CR$6,CR$6<$G450+$J450),IF(CR$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CS$6,CS$6<$G450+$J450),IF(CS$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CT$6,CT$6<$G450+$J450),IF(CT$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CU$6,CU$6<$G450+$J450),IF(CU$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CV$6,CV$6<$G450+$J450),IF(CV$6<=($G450-1+$M450),$O450*$P450,$H450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CW$6,CW$6<$G450+$J450),IF(CW$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CX$6,CX$6<$G450+$J450),IF(CX$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CY$6,CY$6<$G450+$J450),IF(CY$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=CZ$6,CZ$6<$G450+$J450),IF(CZ$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DA$6,DA$6<$G450+$J450),IF(DA$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DB$6,DB$6<$G450+$J450),IF(DB$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DC$6,DC$6<$G450+$J450),IF(DC$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DD$6,DD$6<$G450+$J450),IF(DD$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DE$6,DE$6<$G450+$J450),IF(DE$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DF$6,DF$6<$G450+$J450),IF(DF$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DG$6,DG$6<$G450+$J450),IF(DG$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DH$6,DH$6<$G450+$J450),IF(DH$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DI$6,DI$6<$G450+$J450),IF(DI$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DJ$6,DJ$6<$G450+$J450),IF(DJ$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DK$6,DK$6<$G450+$J450),IF(DK$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DL$6,DL$6<$G450+$J450),IF(DL$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DM$6,DM$6<$G450+$J450),IF(DM$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DN$6,DN$6<$G450+$J450),IF(DN$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DO$6,DO$6<$G450+$J450),IF(DO$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DP$6,DP$6<$G450+$J450),IF(DP$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DQ$6,DQ$6<$G450+$J450),IF(DQ$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DR$6,DR$6<$G450+$J450),IF(DR$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DS$6,DS$6<$G450+$J450),IF(DS$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DT$6,DT$6<$G450+$J450),IF(DT$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DU$6,DU$6<$G450+$J450),IF(DU$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DV$6,DV$6<$G450+$J450),IF(DV$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DW$6,DW$6<$G450+$J450),IF(DW$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G450<=DX$6,DX$6<$G450+$J450),IF(DX$6<=($G450-1+$M450),$N450*$P450,$I450*$P450),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E450=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A451,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A451,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A451,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A451,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A451,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A451,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G451<=Q$6,Q$6<$G451+$J451),IF(Q$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=R$6,R$6<$G451+$J451),IF(R$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=S$6,S$6<$G451+$J451),IF(S$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=T$6,T$6<$G451+$J451),IF(T$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=U$6,U$6<$G451+$J451),IF(U$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=V$6,V$6<$G451+$J451),IF(V$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=W$6,W$6<$G451+$J451),IF(W$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=X$6,X$6<$G451+$J451),IF(X$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=Y$6,Y$6<$G451+$J451),IF(Y$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=Z$6,Z$6<$G451+$J451),IF(Z$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AA$6,AA$6<$G451+$J451),IF(AA$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AB$6,AB$6<$G451+$J451),IF(AB$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AC$6,AC$6<$G451+$J451),IF(AC$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AD$6,AD$6<$G451+$J451),IF(AD$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AE$6,AE$6<$G451+$J451),IF(AE$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AF$6,AF$6<$G451+$J451),IF(AF$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AG$6,AG$6<$G451+$J451),IF(AG$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AH$6,AH$6<$G451+$J451),IF(AH$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AI$6,AI$6<$G451+$J451),IF(AI$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AJ$6,AJ$6<$G451+$J451),IF(AJ$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AK$6,AK$6<$G451+$J451),IF(AK$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AL$6,AL$6<$G451+$J451),IF(AL$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AM$6,AM$6<$G451+$J451),IF(AM$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AN$6,AN$6<$G451+$J451),IF(AN$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AO$6,AO$6<$G451+$J451),IF(AO$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AP$6,AP$6<$G451+$J451),IF(AP$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AQ$6,AQ$6<$G451+$J451),IF(AQ$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AR$6,AR$6<$G451+$J451),IF(AR$6<=($G451-1+$M451),$O451*$L451*$P451,$H451*$L451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AS$6,AS$6<$G451+$J451),IF(AS$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AT$6,AT$6<$G451+$J451),IF(AT$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AU$6,AU$6<$G451+$J451),IF(AU$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AV$6,AV$6<$G451+$J451),IF(AV$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AW$6,AW$6<$G451+$J451),IF(AW$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AX$6,AX$6<$G451+$J451),IF(AX$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AY$6,AY$6<$G451+$J451),IF(AY$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=AZ$6,AZ$6<$G451+$J451),IF(AZ$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BA$6,BA$6<$G451+$J451),IF(BA$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BB$6,BB$6<$G451+$J451),IF(BB$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BC$6,BC$6<$G451+$J451),IF(BC$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BD$6,BD$6<$G451+$J451),IF(BD$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BE$6,BE$6<$G451+$J451),IF(BE$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BF$6,BF$6<$G451+$J451),IF(BF$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BG$6,BG$6<$G451+$J451),IF(BG$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BH$6,BH$6<$G451+$J451),IF(BH$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BI$6,BI$6<$G451+$J451),IF(BI$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BJ$6,BJ$6<$G451+$J451),IF(BJ$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BK$6,BK$6<$G451+$J451),IF(BK$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BL$6,BL$6<$G451+$J451),IF(BL$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BM$6,BM$6<$G451+$J451),IF(BM$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BN$6,BN$6<$G451+$J451),IF(BN$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BO$6,BO$6<$G451+$J451),IF(BO$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BP$6,BP$6<$G451+$J451),IF(BP$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BQ$6,BQ$6<$G451+$J451),IF(BQ$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BR$6,BR$6<$G451+$J451),IF(BR$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BS$6,BS$6<$G451+$J451),IF(BS$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BT$6,BT$6<$G451+$J451),IF(BT$6<=($G451-1+$M451),$N451*$K451*$P451,$I451*$K451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BU$6,BU$6<$G451+$J451),IF(BU$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BV$6,BV$6<$G451+$J451),IF(BV$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BW$6,BW$6<$G451+$J451),IF(BW$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BX$6,BX$6<$G451+$J451),IF(BX$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BY$6,BY$6<$G451+$J451),IF(BY$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=BZ$6,BZ$6<$G451+$J451),IF(BZ$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CA$6,CA$6<$G451+$J451),IF(CA$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CB$6,CB$6<$G451+$J451),IF(CB$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CC$6,CC$6<$G451+$J451),IF(CC$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CD$6,CD$6<$G451+$J451),IF(CD$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CE$6,CE$6<$G451+$J451),IF(CE$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CF$6,CF$6<$G451+$J451),IF(CF$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CG$6,CG$6<$G451+$J451),IF(CG$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CH$6,CH$6<$G451+$J451),IF(CH$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CI$6,CI$6<$G451+$J451),IF(CI$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CJ$6,CJ$6<$G451+$J451),IF(CJ$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CK$6,CK$6<$G451+$J451),IF(CK$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CL$6,CL$6<$G451+$J451),IF(CL$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CM$6,CM$6<$G451+$J451),IF(CM$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CN$6,CN$6<$G451+$J451),IF(CN$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CO$6,CO$6<$G451+$J451),IF(CO$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CP$6,CP$6<$G451+$J451),IF(CP$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CQ$6,CQ$6<$G451+$J451),IF(CQ$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CR$6,CR$6<$G451+$J451),IF(CR$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CS$6,CS$6<$G451+$J451),IF(CS$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CT$6,CT$6<$G451+$J451),IF(CT$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CU$6,CU$6<$G451+$J451),IF(CU$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CV$6,CV$6<$G451+$J451),IF(CV$6<=($G451-1+$M451),$O451*$P451,$H451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CW$6,CW$6<$G451+$J451),IF(CW$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CX$6,CX$6<$G451+$J451),IF(CX$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CY$6,CY$6<$G451+$J451),IF(CY$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=CZ$6,CZ$6<$G451+$J451),IF(CZ$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DA$6,DA$6<$G451+$J451),IF(DA$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DB$6,DB$6<$G451+$J451),IF(DB$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DC$6,DC$6<$G451+$J451),IF(DC$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DD$6,DD$6<$G451+$J451),IF(DD$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DE$6,DE$6<$G451+$J451),IF(DE$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DF$6,DF$6<$G451+$J451),IF(DF$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DG$6,DG$6<$G451+$J451),IF(DG$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DH$6,DH$6<$G451+$J451),IF(DH$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DI$6,DI$6<$G451+$J451),IF(DI$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DJ$6,DJ$6<$G451+$J451),IF(DJ$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DK$6,DK$6<$G451+$J451),IF(DK$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DL$6,DL$6<$G451+$J451),IF(DL$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DM$6,DM$6<$G451+$J451),IF(DM$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DN$6,DN$6<$G451+$J451),IF(DN$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DO$6,DO$6<$G451+$J451),IF(DO$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DP$6,DP$6<$G451+$J451),IF(DP$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DQ$6,DQ$6<$G451+$J451),IF(DQ$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DR$6,DR$6<$G451+$J451),IF(DR$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DS$6,DS$6<$G451+$J451),IF(DS$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DT$6,DT$6<$G451+$J451),IF(DT$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DU$6,DU$6<$G451+$J451),IF(DU$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DV$6,DV$6<$G451+$J451),IF(DV$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DW$6,DW$6<$G451+$J451),IF(DW$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G451<=DX$6,DX$6<$G451+$J451),IF(DX$6<=($G451-1+$M451),$N451*$P451,$I451*$P451),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E451=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A452,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A452,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A452,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A452,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A452,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A452,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G452<=Q$6,Q$6<$G452+$J452),IF(Q$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=R$6,R$6<$G452+$J452),IF(R$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=S$6,S$6<$G452+$J452),IF(S$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=T$6,T$6<$G452+$J452),IF(T$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=U$6,U$6<$G452+$J452),IF(U$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=V$6,V$6<$G452+$J452),IF(V$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=W$6,W$6<$G452+$J452),IF(W$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=X$6,X$6<$G452+$J452),IF(X$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=Y$6,Y$6<$G452+$J452),IF(Y$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=Z$6,Z$6<$G452+$J452),IF(Z$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AA$6,AA$6<$G452+$J452),IF(AA$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AB$6,AB$6<$G452+$J452),IF(AB$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AC$6,AC$6<$G452+$J452),IF(AC$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AD$6,AD$6<$G452+$J452),IF(AD$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AE$6,AE$6<$G452+$J452),IF(AE$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AF$6,AF$6<$G452+$J452),IF(AF$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AG$6,AG$6<$G452+$J452),IF(AG$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AH$6,AH$6<$G452+$J452),IF(AH$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AI$6,AI$6<$G452+$J452),IF(AI$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AJ$6,AJ$6<$G452+$J452),IF(AJ$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AK$6,AK$6<$G452+$J452),IF(AK$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AL$6,AL$6<$G452+$J452),IF(AL$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AM$6,AM$6<$G452+$J452),IF(AM$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AN$6,AN$6<$G452+$J452),IF(AN$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AO$6,AO$6<$G452+$J452),IF(AO$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AP$6,AP$6<$G452+$J452),IF(AP$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AQ$6,AQ$6<$G452+$J452),IF(AQ$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AR$6,AR$6<$G452+$J452),IF(AR$6<=($G452-1+$M452),$O452*$L452*$P452,$H452*$L452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AS$6,AS$6<$G452+$J452),IF(AS$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AT$6,AT$6<$G452+$J452),IF(AT$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AU$6,AU$6<$G452+$J452),IF(AU$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AV$6,AV$6<$G452+$J452),IF(AV$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AW$6,AW$6<$G452+$J452),IF(AW$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AX$6,AX$6<$G452+$J452),IF(AX$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AY$6,AY$6<$G452+$J452),IF(AY$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=AZ$6,AZ$6<$G452+$J452),IF(AZ$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BA$6,BA$6<$G452+$J452),IF(BA$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BB$6,BB$6<$G452+$J452),IF(BB$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BC$6,BC$6<$G452+$J452),IF(BC$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BD$6,BD$6<$G452+$J452),IF(BD$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BE$6,BE$6<$G452+$J452),IF(BE$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BF$6,BF$6<$G452+$J452),IF(BF$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BG$6,BG$6<$G452+$J452),IF(BG$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BH$6,BH$6<$G452+$J452),IF(BH$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BI$6,BI$6<$G452+$J452),IF(BI$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BJ$6,BJ$6<$G452+$J452),IF(BJ$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BK$6,BK$6<$G452+$J452),IF(BK$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BL$6,BL$6<$G452+$J452),IF(BL$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BM$6,BM$6<$G452+$J452),IF(BM$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BN$6,BN$6<$G452+$J452),IF(BN$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BO$6,BO$6<$G452+$J452),IF(BO$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BP$6,BP$6<$G452+$J452),IF(BP$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BQ$6,BQ$6<$G452+$J452),IF(BQ$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BR$6,BR$6<$G452+$J452),IF(BR$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BS$6,BS$6<$G452+$J452),IF(BS$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BT$6,BT$6<$G452+$J452),IF(BT$6<=($G452-1+$M452),$N452*$K452*$P452,$I452*$K452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BU$6,BU$6<$G452+$J452),IF(BU$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BV$6,BV$6<$G452+$J452),IF(BV$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BW$6,BW$6<$G452+$J452),IF(BW$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BX$6,BX$6<$G452+$J452),IF(BX$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BY$6,BY$6<$G452+$J452),IF(BY$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=BZ$6,BZ$6<$G452+$J452),IF(BZ$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CA$6,CA$6<$G452+$J452),IF(CA$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CB$6,CB$6<$G452+$J452),IF(CB$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CC$6,CC$6<$G452+$J452),IF(CC$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CD$6,CD$6<$G452+$J452),IF(CD$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CE$6,CE$6<$G452+$J452),IF(CE$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CF$6,CF$6<$G452+$J452),IF(CF$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CG$6,CG$6<$G452+$J452),IF(CG$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CH$6,CH$6<$G452+$J452),IF(CH$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CI$6,CI$6<$G452+$J452),IF(CI$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CJ$6,CJ$6<$G452+$J452),IF(CJ$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CK$6,CK$6<$G452+$J452),IF(CK$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CL$6,CL$6<$G452+$J452),IF(CL$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CM$6,CM$6<$G452+$J452),IF(CM$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CN$6,CN$6<$G452+$J452),IF(CN$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CO$6,CO$6<$G452+$J452),IF(CO$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CP$6,CP$6<$G452+$J452),IF(CP$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CQ$6,CQ$6<$G452+$J452),IF(CQ$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CR$6,CR$6<$G452+$J452),IF(CR$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CS$6,CS$6<$G452+$J452),IF(CS$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CT$6,CT$6<$G452+$J452),IF(CT$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CU$6,CU$6<$G452+$J452),IF(CU$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CV$6,CV$6<$G452+$J452),IF(CV$6<=($G452-1+$M452),$O452*$P452,$H452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CW$6,CW$6<$G452+$J452),IF(CW$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CX$6,CX$6<$G452+$J452),IF(CX$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CY$6,CY$6<$G452+$J452),IF(CY$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=CZ$6,CZ$6<$G452+$J452),IF(CZ$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DA$6,DA$6<$G452+$J452),IF(DA$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DB$6,DB$6<$G452+$J452),IF(DB$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DC$6,DC$6<$G452+$J452),IF(DC$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DD$6,DD$6<$G452+$J452),IF(DD$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DE$6,DE$6<$G452+$J452),IF(DE$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DF$6,DF$6<$G452+$J452),IF(DF$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DG$6,DG$6<$G452+$J452),IF(DG$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DH$6,DH$6<$G452+$J452),IF(DH$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DI$6,DI$6<$G452+$J452),IF(DI$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DJ$6,DJ$6<$G452+$J452),IF(DJ$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DK$6,DK$6<$G452+$J452),IF(DK$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DL$6,DL$6<$G452+$J452),IF(DL$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DM$6,DM$6<$G452+$J452),IF(DM$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DN$6,DN$6<$G452+$J452),IF(DN$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DO$6,DO$6<$G452+$J452),IF(DO$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DP$6,DP$6<$G452+$J452),IF(DP$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DQ$6,DQ$6<$G452+$J452),IF(DQ$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DR$6,DR$6<$G452+$J452),IF(DR$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DS$6,DS$6<$G452+$J452),IF(DS$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DT$6,DT$6<$G452+$J452),IF(DT$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DU$6,DU$6<$G452+$J452),IF(DU$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DV$6,DV$6<$G452+$J452),IF(DV$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DW$6,DW$6<$G452+$J452),IF(DW$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G452<=DX$6,DX$6<$G452+$J452),IF(DX$6<=($G452-1+$M452),$N452*$P452,$I452*$P452),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E452=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A453,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A453,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A453,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Energy Performance Program"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A453,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A453,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":1},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A453,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G453<=Q$6,Q$6<$G453+$J453),IF(Q$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=R$6,R$6<$G453+$J453),IF(R$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=S$6,S$6<$G453+$J453),IF(S$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=T$6,T$6<$G453+$J453),IF(T$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=U$6,U$6<$G453+$J453),IF(U$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=V$6,V$6<$G453+$J453),IF(V$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=W$6,W$6<$G453+$J453),IF(W$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=X$6,X$6<$G453+$J453),IF(X$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=Y$6,Y$6<$G453+$J453),IF(Y$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=Z$6,Z$6<$G453+$J453),IF(Z$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AA$6,AA$6<$G453+$J453),IF(AA$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AB$6,AB$6<$G453+$J453),IF(AB$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AC$6,AC$6<$G453+$J453),IF(AC$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AD$6,AD$6<$G453+$J453),IF(AD$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AE$6,AE$6<$G453+$J453),IF(AE$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AF$6,AF$6<$G453+$J453),IF(AF$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AG$6,AG$6<$G453+$J453),IF(AG$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AH$6,AH$6<$G453+$J453),IF(AH$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AI$6,AI$6<$G453+$J453),IF(AI$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AJ$6,AJ$6<$G453+$J453),IF(AJ$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AK$6,AK$6<$G453+$J453),IF(AK$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AL$6,AL$6<$G453+$J453),IF(AL$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AM$6,AM$6<$G453+$J453),IF(AM$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AN$6,AN$6<$G453+$J453),IF(AN$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AO$6,AO$6<$G453+$J453),IF(AO$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AP$6,AP$6<$G453+$J453),IF(AP$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AQ$6,AQ$6<$G453+$J453),IF(AQ$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AR$6,AR$6<$G453+$J453),IF(AR$6<=($G453-1+$M453),$O453*$L453*$P453,$H453*$L453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AS$6,AS$6<$G453+$J453),IF(AS$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AT$6,AT$6<$G453+$J453),IF(AT$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AU$6,AU$6<$G453+$J453),IF(AU$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AV$6,AV$6<$G453+$J453),IF(AV$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AW$6,AW$6<$G453+$J453),IF(AW$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AX$6,AX$6<$G453+$J453),IF(AX$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AY$6,AY$6<$G453+$J453),IF(AY$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=AZ$6,AZ$6<$G453+$J453),IF(AZ$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BA$6,BA$6<$G453+$J453),IF(BA$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BB$6,BB$6<$G453+$J453),IF(BB$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BC$6,BC$6<$G453+$J453),IF(BC$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BD$6,BD$6<$G453+$J453),IF(BD$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BE$6,BE$6<$G453+$J453),IF(BE$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BF$6,BF$6<$G453+$J453),IF(BF$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BG$6,BG$6<$G453+$J453),IF(BG$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BH$6,BH$6<$G453+$J453),IF(BH$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BI$6,BI$6<$G453+$J453),IF(BI$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BJ$6,BJ$6<$G453+$J453),IF(BJ$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BK$6,BK$6<$G453+$J453),IF(BK$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BL$6,BL$6<$G453+$J453),IF(BL$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BM$6,BM$6<$G453+$J453),IF(BM$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BN$6,BN$6<$G453+$J453),IF(BN$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BO$6,BO$6<$G453+$J453),IF(BO$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BP$6,BP$6<$G453+$J453),IF(BP$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BQ$6,BQ$6<$G453+$J453),IF(BQ$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BR$6,BR$6<$G453+$J453),IF(BR$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BS$6,BS$6<$G453+$J453),IF(BS$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BT$6,BT$6<$G453+$J453),IF(BT$6<=($G453-1+$M453),$N453*$K453*$P453,$I453*$K453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BU$6,BU$6<$G453+$J453),IF(BU$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BV$6,BV$6<$G453+$J453),IF(BV$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BW$6,BW$6<$G453+$J453),IF(BW$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BX$6,BX$6<$G453+$J453),IF(BX$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BY$6,BY$6<$G453+$J453),IF(BY$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=BZ$6,BZ$6<$G453+$J453),IF(BZ$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CA$6,CA$6<$G453+$J453),IF(CA$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CB$6,CB$6<$G453+$J453),IF(CB$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CC$6,CC$6<$G453+$J453),IF(CC$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CD$6,CD$6<$G453+$J453),IF(CD$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CE$6,CE$6<$G453+$J453),IF(CE$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CF$6,CF$6<$G453+$J453),IF(CF$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CG$6,CG$6<$G453+$J453),IF(CG$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CH$6,CH$6<$G453+$J453),IF(CH$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CI$6,CI$6<$G453+$J453),IF(CI$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CJ$6,CJ$6<$G453+$J453),IF(CJ$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CK$6,CK$6<$G453+$J453),IF(CK$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CL$6,CL$6<$G453+$J453),IF(CL$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CM$6,CM$6<$G453+$J453),IF(CM$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CN$6,CN$6<$G453+$J453),IF(CN$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CO$6,CO$6<$G453+$J453),IF(CO$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CP$6,CP$6<$G453+$J453),IF(CP$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CQ$6,CQ$6<$G453+$J453),IF(CQ$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CR$6,CR$6<$G453+$J453),IF(CR$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CS$6,CS$6<$G453+$J453),IF(CS$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CT$6,CT$6<$G453+$J453),IF(CT$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CU$6,CU$6<$G453+$J453),IF(CU$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CV$6,CV$6<$G453+$J453),IF(CV$6<=($G453-1+$M453),$O453*$P453,$H453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CW$6,CW$6<$G453+$J453),IF(CW$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CX$6,CX$6<$G453+$J453),IF(CX$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CY$6,CY$6<$G453+$J453),IF(CY$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=CZ$6,CZ$6<$G453+$J453),IF(CZ$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DA$6,DA$6<$G453+$J453),IF(DA$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DB$6,DB$6<$G453+$J453),IF(DB$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DC$6,DC$6<$G453+$J453),IF(DC$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DD$6,DD$6<$G453+$J453),IF(DD$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DE$6,DE$6<$G453+$J453),IF(DE$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DF$6,DF$6<$G453+$J453),IF(DF$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DG$6,DG$6<$G453+$J453),IF(DG$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DH$6,DH$6<$G453+$J453),IF(DH$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DI$6,DI$6<$G453+$J453),IF(DI$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DJ$6,DJ$6<$G453+$J453),IF(DJ$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DK$6,DK$6<$G453+$J453),IF(DK$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DL$6,DL$6<$G453+$J453),IF(DL$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DM$6,DM$6<$G453+$J453),IF(DM$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DN$6,DN$6<$G453+$J453),IF(DN$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DO$6,DO$6<$G453+$J453),IF(DO$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DP$6,DP$6<$G453+$J453),IF(DP$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DQ$6,DQ$6<$G453+$J453),IF(DQ$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DR$6,DR$6<$G453+$J453),IF(DR$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DS$6,DS$6<$G453+$J453),IF(DS$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DT$6,DT$6<$G453+$J453),IF(DT$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DU$6,DU$6<$G453+$J453),IF(DU$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DV$6,DV$6<$G453+$J453),IF(DV$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DW$6,DW$6<$G453+$J453),IF(DW$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G453<=DX$6,DX$6<$G453+$J453),IF(DX$6<=($G453-1+$M453),$N453*$P453,$I453*$P453),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E453=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A454,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A454,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"BRI Oshawa PUCN CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A454,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Archetype - New Participant (Estimate)"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A454,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A454,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.89037900000000003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7500},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A454,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":20},{"$f":"IF(AND($G454<=Q$6,Q$6<$G454+$J454),IF(Q$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=R$6,R$6<$G454+$J454),IF(R$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=S$6,S$6<$G454+$J454),IF(S$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=T$6,T$6<$G454+$J454),IF(T$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=U$6,U$6<$G454+$J454),IF(U$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=V$6,V$6<$G454+$J454),IF(V$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=W$6,W$6<$G454+$J454),IF(W$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=X$6,X$6<$G454+$J454),IF(X$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=Y$6,Y$6<$G454+$J454),IF(Y$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=Z$6,Z$6<$G454+$J454),IF(Z$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":18.513775562700964},{"$f":"IF(AND($G454<=AA$6,AA$6<$G454+$J454),IF(AA$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AB$6,AB$6<$G454+$J454),IF(AB$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AC$6,AC$6<$G454+$J454),IF(AC$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AD$6,AD$6<$G454+$J454),IF(AD$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AE$6,AE$6<$G454+$J454),IF(AE$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AF$6,AF$6<$G454+$J454),IF(AF$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AG$6,AG$6<$G454+$J454),IF(AG$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AH$6,AH$6<$G454+$J454),IF(AH$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AI$6,AI$6<$G454+$J454),IF(AI$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AJ$6,AJ$6<$G454+$J454),IF(AJ$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AK$6,AK$6<$G454+$J454),IF(AK$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AL$6,AL$6<$G454+$J454),IF(AL$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AM$6,AM$6<$G454+$J454),IF(AM$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AN$6,AN$6<$G454+$J454),IF(AN$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AO$6,AO$6<$G454+$J454),IF(AO$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AP$6,AP$6<$G454+$J454),IF(AP$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AQ$6,AQ$6<$G454+$J454),IF(AQ$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AR$6,AR$6<$G454+$J454),IF(AR$6<=($G454-1+$M454),$O454*$L454*$P454,$H454*$L454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AS$6,AS$6<$G454+$J454),IF(AS$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AT$6,AT$6<$G454+$J454),IF(AT$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=AU$6,AU$6<$G454+$J454),IF(AU$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=AV$6,AV$6<$G454+$J454),IF(AV$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=AW$6,AW$6<$G454+$J454),IF(AW$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=AX$6,AX$6<$G454+$J454),IF(AX$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=AY$6,AY$6<$G454+$J454),IF(AY$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=AZ$6,AZ$6<$G454+$J454),IF(AZ$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=BA$6,BA$6<$G454+$J454),IF(BA$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=BB$6,BB$6<$G454+$J454),IF(BB$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":155948.55305466239},{"$f":"IF(AND($G454<=BC$6,BC$6<$G454+$J454),IF(BC$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BD$6,BD$6<$G454+$J454),IF(BD$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BE$6,BE$6<$G454+$J454),IF(BE$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BF$6,BF$6<$G454+$J454),IF(BF$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BG$6,BG$6<$G454+$J454),IF(BG$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BH$6,BH$6<$G454+$J454),IF(BH$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BI$6,BI$6<$G454+$J454),IF(BI$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BJ$6,BJ$6<$G454+$J454),IF(BJ$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BK$6,BK$6<$G454+$J454),IF(BK$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BL$6,BL$6<$G454+$J454),IF(BL$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BM$6,BM$6<$G454+$J454),IF(BM$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BN$6,BN$6<$G454+$J454),IF(BN$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BO$6,BO$6<$G454+$J454),IF(BO$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BP$6,BP$6<$G454+$J454),IF(BP$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BQ$6,BQ$6<$G454+$J454),IF(BQ$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BR$6,BR$6<$G454+$J454),IF(BR$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BS$6,BS$6<$G454+$J454),IF(BS$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BT$6,BT$6<$G454+$J454),IF(BT$6<=($G454-1+$M454),$N454*$K454*$P454,$I454*$K454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BU$6,BU$6<$G454+$J454),IF(BU$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BV$6,BV$6<$G454+$J454),IF(BV$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=BW$6,BW$6<$G454+$J454),IF(BW$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=BX$6,BX$6<$G454+$J454),IF(BX$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=BY$6,BY$6<$G454+$J454),IF(BY$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=BZ$6,BZ$6<$G454+$J454),IF(BZ$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=CA$6,CA$6<$G454+$J454),IF(CA$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=CB$6,CB$6<$G454+$J454),IF(CB$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=CC$6,CC$6<$G454+$J454),IF(CC$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=CD$6,CD$6<$G454+$J454),IF(CD$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19.086366559485533},{"$f":"IF(AND($G454<=CE$6,CE$6<$G454+$J454),IF(CE$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CF$6,CF$6<$G454+$J454),IF(CF$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CG$6,CG$6<$G454+$J454),IF(CG$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CH$6,CH$6<$G454+$J454),IF(CH$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CI$6,CI$6<$G454+$J454),IF(CI$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CJ$6,CJ$6<$G454+$J454),IF(CJ$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CK$6,CK$6<$G454+$J454),IF(CK$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CL$6,CL$6<$G454+$J454),IF(CL$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CM$6,CM$6<$G454+$J454),IF(CM$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CN$6,CN$6<$G454+$J454),IF(CN$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CO$6,CO$6<$G454+$J454),IF(CO$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CP$6,CP$6<$G454+$J454),IF(CP$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CQ$6,CQ$6<$G454+$J454),IF(CQ$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CR$6,CR$6<$G454+$J454),IF(CR$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CS$6,CS$6<$G454+$J454),IF(CS$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CT$6,CT$6<$G454+$J454),IF(CT$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CU$6,CU$6<$G454+$J454),IF(CU$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CV$6,CV$6<$G454+$J454),IF(CV$6<=($G454-1+$M454),$O454*$P454,$H454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CW$6,CW$6<$G454+$J454),IF(CW$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CX$6,CX$6<$G454+$J454),IF(CX$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=CY$6,CY$6<$G454+$J454),IF(CY$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=CZ$6,CZ$6<$G454+$J454),IF(CZ$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DA$6,DA$6<$G454+$J454),IF(DA$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DB$6,DB$6<$G454+$J454),IF(DB$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DC$6,DC$6<$G454+$J454),IF(DC$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DD$6,DD$6<$G454+$J454),IF(DD$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DE$6,DE$6<$G454+$J454),IF(DE$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DF$6,DF$6<$G454+$J454),IF(DF$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160771.70418006432},{"$f":"IF(AND($G454<=DG$6,DG$6<$G454+$J454),IF(DG$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DH$6,DH$6<$G454+$J454),IF(DH$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DI$6,DI$6<$G454+$J454),IF(DI$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DJ$6,DJ$6<$G454+$J454),IF(DJ$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DK$6,DK$6<$G454+$J454),IF(DK$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DL$6,DL$6<$G454+$J454),IF(DL$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DM$6,DM$6<$G454+$J454),IF(DM$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DN$6,DN$6<$G454+$J454),IF(DN$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DO$6,DO$6<$G454+$J454),IF(DO$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DP$6,DP$6<$G454+$J454),IF(DP$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DQ$6,DQ$6<$G454+$J454),IF(DQ$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DR$6,DR$6<$G454+$J454),IF(DR$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DS$6,DS$6<$G454+$J454),IF(DS$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DT$6,DT$6<$G454+$J454),IF(DT$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DU$6,DU$6<$G454+$J454),IF(DU$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DV$6,DV$6<$G454+$J454),IF(DV$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DW$6,DW$6<$G454+$J454),IF(DW$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G454<=DX$6,DX$6<$G454+$J454),IF(DX$6<=($G454-1+$M454),$N454*$P454,$I454*$P454),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E454=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A455,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A455,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"BRI Oshawa PUCN CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A455,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Archetype - New Participant (Estimate)"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A455,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A455,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.89037900000000003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7500},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A455,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":50},{"$f":"IF(AND($G455<=Q$6,Q$6<$G455+$J455),IF(Q$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=R$6,R$6<$G455+$J455),IF(R$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=S$6,S$6<$G455+$J455),IF(S$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=T$6,T$6<$G455+$J455),IF(T$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=U$6,U$6<$G455+$J455),IF(U$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=V$6,V$6<$G455+$J455),IF(V$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=W$6,W$6<$G455+$J455),IF(W$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=X$6,X$6<$G455+$J455),IF(X$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=Y$6,Y$6<$G455+$J455),IF(Y$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=Z$6,Z$6<$G455+$J455),IF(Z$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=AA$6,AA$6<$G455+$J455),IF(AA$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G455<=AB$6,AB$6<$G455+$J455),IF(AB$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AC$6,AC$6<$G455+$J455),IF(AC$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AD$6,AD$6<$G455+$J455),IF(AD$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AE$6,AE$6<$G455+$J455),IF(AE$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AF$6,AF$6<$G455+$J455),IF(AF$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AG$6,AG$6<$G455+$J455),IF(AG$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AH$6,AH$6<$G455+$J455),IF(AH$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AI$6,AI$6<$G455+$J455),IF(AI$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AJ$6,AJ$6<$G455+$J455),IF(AJ$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AK$6,AK$6<$G455+$J455),IF(AK$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AL$6,AL$6<$G455+$J455),IF(AL$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AM$6,AM$6<$G455+$J455),IF(AM$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AN$6,AN$6<$G455+$J455),IF(AN$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AO$6,AO$6<$G455+$J455),IF(AO$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AP$6,AP$6<$G455+$J455),IF(AP$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AQ$6,AQ$6<$G455+$J455),IF(AQ$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AR$6,AR$6<$G455+$J455),IF(AR$6<=($G455-1+$M455),$O455*$L455*$P455,$H455*$L455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AS$6,AS$6<$G455+$J455),IF(AS$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AT$6,AT$6<$G455+$J455),IF(AT$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AU$6,AU$6<$G455+$J455),IF(AU$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=AV$6,AV$6<$G455+$J455),IF(AV$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=AW$6,AW$6<$G455+$J455),IF(AW$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=AX$6,AX$6<$G455+$J455),IF(AX$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=AY$6,AY$6<$G455+$J455),IF(AY$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=AZ$6,AZ$6<$G455+$J455),IF(AZ$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=BA$6,BA$6<$G455+$J455),IF(BA$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=BB$6,BB$6<$G455+$J455),IF(BB$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=BC$6,BC$6<$G455+$J455),IF(BC$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G455<=BD$6,BD$6<$G455+$J455),IF(BD$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BE$6,BE$6<$G455+$J455),IF(BE$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BF$6,BF$6<$G455+$J455),IF(BF$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BG$6,BG$6<$G455+$J455),IF(BG$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BH$6,BH$6<$G455+$J455),IF(BH$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BI$6,BI$6<$G455+$J455),IF(BI$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BJ$6,BJ$6<$G455+$J455),IF(BJ$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BK$6,BK$6<$G455+$J455),IF(BK$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BL$6,BL$6<$G455+$J455),IF(BL$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BM$6,BM$6<$G455+$J455),IF(BM$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BN$6,BN$6<$G455+$J455),IF(BN$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BO$6,BO$6<$G455+$J455),IF(BO$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BP$6,BP$6<$G455+$J455),IF(BP$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BQ$6,BQ$6<$G455+$J455),IF(BQ$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BR$6,BR$6<$G455+$J455),IF(BR$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BS$6,BS$6<$G455+$J455),IF(BS$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BT$6,BT$6<$G455+$J455),IF(BT$6<=($G455-1+$M455),$N455*$K455*$P455,$I455*$K455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BU$6,BU$6<$G455+$J455),IF(BU$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BV$6,BV$6<$G455+$J455),IF(BV$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BW$6,BW$6<$G455+$J455),IF(BW$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=BX$6,BX$6<$G455+$J455),IF(BX$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=BY$6,BY$6<$G455+$J455),IF(BY$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=BZ$6,BZ$6<$G455+$J455),IF(BZ$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CA$6,CA$6<$G455+$J455),IF(CA$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CB$6,CB$6<$G455+$J455),IF(CB$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CC$6,CC$6<$G455+$J455),IF(CC$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CD$6,CD$6<$G455+$J455),IF(CD$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CE$6,CE$6<$G455+$J455),IF(CE$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G455<=CF$6,CF$6<$G455+$J455),IF(CF$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CG$6,CG$6<$G455+$J455),IF(CG$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CH$6,CH$6<$G455+$J455),IF(CH$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CI$6,CI$6<$G455+$J455),IF(CI$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CJ$6,CJ$6<$G455+$J455),IF(CJ$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CK$6,CK$6<$G455+$J455),IF(CK$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CL$6,CL$6<$G455+$J455),IF(CL$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CM$6,CM$6<$G455+$J455),IF(CM$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CN$6,CN$6<$G455+$J455),IF(CN$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CO$6,CO$6<$G455+$J455),IF(CO$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CP$6,CP$6<$G455+$J455),IF(CP$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CQ$6,CQ$6<$G455+$J455),IF(CQ$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CR$6,CR$6<$G455+$J455),IF(CR$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CS$6,CS$6<$G455+$J455),IF(CS$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CT$6,CT$6<$G455+$J455),IF(CT$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CU$6,CU$6<$G455+$J455),IF(CU$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CV$6,CV$6<$G455+$J455),IF(CV$6<=($G455-1+$M455),$O455*$P455,$H455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CW$6,CW$6<$G455+$J455),IF(CW$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CX$6,CX$6<$G455+$J455),IF(CX$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CY$6,CY$6<$G455+$J455),IF(CY$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=CZ$6,CZ$6<$G455+$J455),IF(CZ$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DA$6,DA$6<$G455+$J455),IF(DA$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DB$6,DB$6<$G455+$J455),IF(DB$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DC$6,DC$6<$G455+$J455),IF(DC$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DD$6,DD$6<$G455+$J455),IF(DD$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DE$6,DE$6<$G455+$J455),IF(DE$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DF$6,DF$6<$G455+$J455),IF(DF$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DG$6,DG$6<$G455+$J455),IF(DG$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G455<=DH$6,DH$6<$G455+$J455),IF(DH$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DI$6,DI$6<$G455+$J455),IF(DI$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DJ$6,DJ$6<$G455+$J455),IF(DJ$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DK$6,DK$6<$G455+$J455),IF(DK$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DL$6,DL$6<$G455+$J455),IF(DL$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DM$6,DM$6<$G455+$J455),IF(DM$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DN$6,DN$6<$G455+$J455),IF(DN$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DO$6,DO$6<$G455+$J455),IF(DO$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DP$6,DP$6<$G455+$J455),IF(DP$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DQ$6,DQ$6<$G455+$J455),IF(DQ$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DR$6,DR$6<$G455+$J455),IF(DR$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DS$6,DS$6<$G455+$J455),IF(DS$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DT$6,DT$6<$G455+$J455),IF(DT$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DU$6,DU$6<$G455+$J455),IF(DU$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DV$6,DV$6<$G455+$J455),IF(DV$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DW$6,DW$6<$G455+$J455),IF(DW$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G455<=DX$6,DX$6<$G455+$J455),IF(DX$6<=($G455-1+$M455),$N455*$P455,$I455*$P455),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E455=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A456,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A456,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"BRI Oshawa PUCN CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A456,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Archetype - New Participant (Estimate)"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A456,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A456,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.89037900000000003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7500},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A456,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":50},{"$f":"IF(AND($G456<=Q$6,Q$6<$G456+$J456),IF(Q$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=R$6,R$6<$G456+$J456),IF(R$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=S$6,S$6<$G456+$J456),IF(S$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=T$6,T$6<$G456+$J456),IF(T$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=U$6,U$6<$G456+$J456),IF(U$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=V$6,V$6<$G456+$J456),IF(V$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=W$6,W$6<$G456+$J456),IF(W$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=X$6,X$6<$G456+$J456),IF(X$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=Y$6,Y$6<$G456+$J456),IF(Y$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=Z$6,Z$6<$G456+$J456),IF(Z$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=AA$6,AA$6<$G456+$J456),IF(AA$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=AB$6,AB$6<$G456+$J456),IF(AB$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G456<=AC$6,AC$6<$G456+$J456),IF(AC$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AD$6,AD$6<$G456+$J456),IF(AD$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AE$6,AE$6<$G456+$J456),IF(AE$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AF$6,AF$6<$G456+$J456),IF(AF$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AG$6,AG$6<$G456+$J456),IF(AG$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AH$6,AH$6<$G456+$J456),IF(AH$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AI$6,AI$6<$G456+$J456),IF(AI$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AJ$6,AJ$6<$G456+$J456),IF(AJ$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AK$6,AK$6<$G456+$J456),IF(AK$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AL$6,AL$6<$G456+$J456),IF(AL$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AM$6,AM$6<$G456+$J456),IF(AM$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AN$6,AN$6<$G456+$J456),IF(AN$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AO$6,AO$6<$G456+$J456),IF(AO$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AP$6,AP$6<$G456+$J456),IF(AP$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AQ$6,AQ$6<$G456+$J456),IF(AQ$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AR$6,AR$6<$G456+$J456),IF(AR$6<=($G456-1+$M456),$O456*$L456*$P456,$H456*$L456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AS$6,AS$6<$G456+$J456),IF(AS$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AT$6,AT$6<$G456+$J456),IF(AT$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AU$6,AU$6<$G456+$J456),IF(AU$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AV$6,AV$6<$G456+$J456),IF(AV$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=AW$6,AW$6<$G456+$J456),IF(AW$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=AX$6,AX$6<$G456+$J456),IF(AX$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=AY$6,AY$6<$G456+$J456),IF(AY$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=AZ$6,AZ$6<$G456+$J456),IF(AZ$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=BA$6,BA$6<$G456+$J456),IF(BA$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=BB$6,BB$6<$G456+$J456),IF(BB$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=BC$6,BC$6<$G456+$J456),IF(BC$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=BD$6,BD$6<$G456+$J456),IF(BD$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G456<=BE$6,BE$6<$G456+$J456),IF(BE$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BF$6,BF$6<$G456+$J456),IF(BF$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BG$6,BG$6<$G456+$J456),IF(BG$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BH$6,BH$6<$G456+$J456),IF(BH$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BI$6,BI$6<$G456+$J456),IF(BI$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BJ$6,BJ$6<$G456+$J456),IF(BJ$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BK$6,BK$6<$G456+$J456),IF(BK$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BL$6,BL$6<$G456+$J456),IF(BL$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BM$6,BM$6<$G456+$J456),IF(BM$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BN$6,BN$6<$G456+$J456),IF(BN$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BO$6,BO$6<$G456+$J456),IF(BO$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BP$6,BP$6<$G456+$J456),IF(BP$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BQ$6,BQ$6<$G456+$J456),IF(BQ$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BR$6,BR$6<$G456+$J456),IF(BR$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BS$6,BS$6<$G456+$J456),IF(BS$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BT$6,BT$6<$G456+$J456),IF(BT$6<=($G456-1+$M456),$N456*$K456*$P456,$I456*$K456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BU$6,BU$6<$G456+$J456),IF(BU$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BV$6,BV$6<$G456+$J456),IF(BV$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BW$6,BW$6<$G456+$J456),IF(BW$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BX$6,BX$6<$G456+$J456),IF(BX$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=BY$6,BY$6<$G456+$J456),IF(BY$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=BZ$6,BZ$6<$G456+$J456),IF(BZ$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CA$6,CA$6<$G456+$J456),IF(CA$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CB$6,CB$6<$G456+$J456),IF(CB$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CC$6,CC$6<$G456+$J456),IF(CC$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CD$6,CD$6<$G456+$J456),IF(CD$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CE$6,CE$6<$G456+$J456),IF(CE$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CF$6,CF$6<$G456+$J456),IF(CF$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G456<=CG$6,CG$6<$G456+$J456),IF(CG$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CH$6,CH$6<$G456+$J456),IF(CH$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CI$6,CI$6<$G456+$J456),IF(CI$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CJ$6,CJ$6<$G456+$J456),IF(CJ$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CK$6,CK$6<$G456+$J456),IF(CK$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CL$6,CL$6<$G456+$J456),IF(CL$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CM$6,CM$6<$G456+$J456),IF(CM$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CN$6,CN$6<$G456+$J456),IF(CN$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CO$6,CO$6<$G456+$J456),IF(CO$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CP$6,CP$6<$G456+$J456),IF(CP$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CQ$6,CQ$6<$G456+$J456),IF(CQ$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CR$6,CR$6<$G456+$J456),IF(CR$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CS$6,CS$6<$G456+$J456),IF(CS$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CT$6,CT$6<$G456+$J456),IF(CT$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CU$6,CU$6<$G456+$J456),IF(CU$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CV$6,CV$6<$G456+$J456),IF(CV$6<=($G456-1+$M456),$O456*$P456,$H456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CW$6,CW$6<$G456+$J456),IF(CW$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CX$6,CX$6<$G456+$J456),IF(CX$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CY$6,CY$6<$G456+$J456),IF(CY$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=CZ$6,CZ$6<$G456+$J456),IF(CZ$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DA$6,DA$6<$G456+$J456),IF(DA$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DB$6,DB$6<$G456+$J456),IF(DB$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DC$6,DC$6<$G456+$J456),IF(DC$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DD$6,DD$6<$G456+$J456),IF(DD$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DE$6,DE$6<$G456+$J456),IF(DE$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DF$6,DF$6<$G456+$J456),IF(DF$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DG$6,DG$6<$G456+$J456),IF(DG$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DH$6,DH$6<$G456+$J456),IF(DH$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G456<=DI$6,DI$6<$G456+$J456),IF(DI$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DJ$6,DJ$6<$G456+$J456),IF(DJ$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DK$6,DK$6<$G456+$J456),IF(DK$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DL$6,DL$6<$G456+$J456),IF(DL$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DM$6,DM$6<$G456+$J456),IF(DM$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DN$6,DN$6<$G456+$J456),IF(DN$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DO$6,DO$6<$G456+$J456),IF(DO$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DP$6,DP$6<$G456+$J456),IF(DP$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DQ$6,DQ$6<$G456+$J456),IF(DQ$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DR$6,DR$6<$G456+$J456),IF(DR$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DS$6,DS$6<$G456+$J456),IF(DS$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DT$6,DT$6<$G456+$J456),IF(DT$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DU$6,DU$6<$G456+$J456),IF(DU$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DV$6,DV$6<$G456+$J456),IF(DV$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DW$6,DW$6<$G456+$J456),IF(DW$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G456<=DX$6,DX$6<$G456+$J456),IF(DX$6<=($G456-1+$M456),$N456*$P456,$I456*$P456),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E456=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A457,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A457,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"BRI Oshawa PUCN CFF"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A457,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Archetype - New Participant (Estimate)"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A457,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A457,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.89037900000000003},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":7500},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":8},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.97},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A457,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":50},{"$f":"IF(AND($G457<=Q$6,Q$6<$G457+$J457),IF(Q$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=R$6,R$6<$G457+$J457),IF(R$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=S$6,S$6<$G457+$J457),IF(S$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=T$6,T$6<$G457+$J457),IF(T$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=U$6,U$6<$G457+$J457),IF(U$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=V$6,V$6<$G457+$J457),IF(V$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=W$6,W$6<$G457+$J457),IF(W$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=X$6,X$6<$G457+$J457),IF(X$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=Y$6,Y$6<$G457+$J457),IF(Y$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=Z$6,Z$6<$G457+$J457),IF(Z$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=AA$6,AA$6<$G457+$J457),IF(AA$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=AB$6,AB$6<$G457+$J457),IF(AB$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=AC$6,AC$6<$G457+$J457),IF(AC$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.284438906752413},{"$f":"IF(AND($G457<=AD$6,AD$6<$G457+$J457),IF(AD$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AE$6,AE$6<$G457+$J457),IF(AE$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AF$6,AF$6<$G457+$J457),IF(AF$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AG$6,AG$6<$G457+$J457),IF(AG$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AH$6,AH$6<$G457+$J457),IF(AH$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AI$6,AI$6<$G457+$J457),IF(AI$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AJ$6,AJ$6<$G457+$J457),IF(AJ$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AK$6,AK$6<$G457+$J457),IF(AK$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AL$6,AL$6<$G457+$J457),IF(AL$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AM$6,AM$6<$G457+$J457),IF(AM$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AN$6,AN$6<$G457+$J457),IF(AN$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AO$6,AO$6<$G457+$J457),IF(AO$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AP$6,AP$6<$G457+$J457),IF(AP$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AQ$6,AQ$6<$G457+$J457),IF(AQ$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AR$6,AR$6<$G457+$J457),IF(AR$6<=($G457-1+$M457),$O457*$L457*$P457,$H457*$L457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AS$6,AS$6<$G457+$J457),IF(AS$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AT$6,AT$6<$G457+$J457),IF(AT$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AU$6,AU$6<$G457+$J457),IF(AU$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AV$6,AV$6<$G457+$J457),IF(AV$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AW$6,AW$6<$G457+$J457),IF(AW$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=AX$6,AX$6<$G457+$J457),IF(AX$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=AY$6,AY$6<$G457+$J457),IF(AY$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=AZ$6,AZ$6<$G457+$J457),IF(AZ$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BA$6,BA$6<$G457+$J457),IF(BA$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BB$6,BB$6<$G457+$J457),IF(BB$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BC$6,BC$6<$G457+$J457),IF(BC$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BD$6,BD$6<$G457+$J457),IF(BD$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BE$6,BE$6<$G457+$J457),IF(BE$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":389871.38263665594},{"$f":"IF(AND($G457<=BF$6,BF$6<$G457+$J457),IF(BF$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BG$6,BG$6<$G457+$J457),IF(BG$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BH$6,BH$6<$G457+$J457),IF(BH$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BI$6,BI$6<$G457+$J457),IF(BI$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BJ$6,BJ$6<$G457+$J457),IF(BJ$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BK$6,BK$6<$G457+$J457),IF(BK$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BL$6,BL$6<$G457+$J457),IF(BL$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BM$6,BM$6<$G457+$J457),IF(BM$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BN$6,BN$6<$G457+$J457),IF(BN$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BO$6,BO$6<$G457+$J457),IF(BO$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BP$6,BP$6<$G457+$J457),IF(BP$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BQ$6,BQ$6<$G457+$J457),IF(BQ$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BR$6,BR$6<$G457+$J457),IF(BR$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BS$6,BS$6<$G457+$J457),IF(BS$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BT$6,BT$6<$G457+$J457),IF(BT$6<=($G457-1+$M457),$N457*$K457*$P457,$I457*$K457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BU$6,BU$6<$G457+$J457),IF(BU$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BV$6,BV$6<$G457+$J457),IF(BV$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BW$6,BW$6<$G457+$J457),IF(BW$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BX$6,BX$6<$G457+$J457),IF(BX$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BY$6,BY$6<$G457+$J457),IF(BY$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=BZ$6,BZ$6<$G457+$J457),IF(BZ$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CA$6,CA$6<$G457+$J457),IF(CA$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CB$6,CB$6<$G457+$J457),IF(CB$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CC$6,CC$6<$G457+$J457),IF(CC$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CD$6,CD$6<$G457+$J457),IF(CD$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CE$6,CE$6<$G457+$J457),IF(CE$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CF$6,CF$6<$G457+$J457),IF(CF$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CG$6,CG$6<$G457+$J457),IF(CG$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.71591639871383},{"$f":"IF(AND($G457<=CH$6,CH$6<$G457+$J457),IF(CH$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CI$6,CI$6<$G457+$J457),IF(CI$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CJ$6,CJ$6<$G457+$J457),IF(CJ$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CK$6,CK$6<$G457+$J457),IF(CK$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CL$6,CL$6<$G457+$J457),IF(CL$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CM$6,CM$6<$G457+$J457),IF(CM$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CN$6,CN$6<$G457+$J457),IF(CN$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CO$6,CO$6<$G457+$J457),IF(CO$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CP$6,CP$6<$G457+$J457),IF(CP$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CQ$6,CQ$6<$G457+$J457),IF(CQ$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CR$6,CR$6<$G457+$J457),IF(CR$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CS$6,CS$6<$G457+$J457),IF(CS$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CT$6,CT$6<$G457+$J457),IF(CT$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CU$6,CU$6<$G457+$J457),IF(CU$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CV$6,CV$6<$G457+$J457),IF(CV$6<=($G457-1+$M457),$O457*$P457,$H457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CW$6,CW$6<$G457+$J457),IF(CW$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CX$6,CX$6<$G457+$J457),IF(CX$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CY$6,CY$6<$G457+$J457),IF(CY$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=CZ$6,CZ$6<$G457+$J457),IF(CZ$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DA$6,DA$6<$G457+$J457),IF(DA$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DB$6,DB$6<$G457+$J457),IF(DB$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DC$6,DC$6<$G457+$J457),IF(DC$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DD$6,DD$6<$G457+$J457),IF(DD$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DE$6,DE$6<$G457+$J457),IF(DE$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DF$6,DF$6<$G457+$J457),IF(DF$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DG$6,DG$6<$G457+$J457),IF(DG$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DH$6,DH$6<$G457+$J457),IF(DH$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DI$6,DI$6<$G457+$J457),IF(DI$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":401929.26045016077},{"$f":"IF(AND($G457<=DJ$6,DJ$6<$G457+$J457),IF(DJ$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DK$6,DK$6<$G457+$J457),IF(DK$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DL$6,DL$6<$G457+$J457),IF(DL$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DM$6,DM$6<$G457+$J457),IF(DM$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DN$6,DN$6<$G457+$J457),IF(DN$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DO$6,DO$6<$G457+$J457),IF(DO$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DP$6,DP$6<$G457+$J457),IF(DP$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DQ$6,DQ$6<$G457+$J457),IF(DQ$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DR$6,DR$6<$G457+$J457),IF(DR$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DS$6,DS$6<$G457+$J457),IF(DS$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DT$6,DT$6<$G457+$J457),IF(DT$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DU$6,DU$6<$G457+$J457),IF(DU$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DV$6,DV$6<$G457+$J457),IF(DV$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DW$6,DW$6<$G457+$J457),IF(DW$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G457<=DX$6,DX$6<$G457+$J457),IF(DX$6<=($G457-1+$M457),$N457*$P457,$I457*$P457),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E457=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A458,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A458,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Oshawa PUC Networks Inc. CFF-V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A458,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A458,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A458,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2017},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":43.144023569023517},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":90847.549532143647},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A458,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G458<=Q$6,Q$6<$G458+$J458),IF(Q$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=R$6,R$6<$G458+$J458),IF(R$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=S$6,S$6<$G458+$J458),IF(S$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=T$6,T$6<$G458+$J458),IF(T$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=U$6,U$6<$G458+$J458),IF(U$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=V$6,V$6<$G458+$J458),IF(V$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=W$6,W$6<$G458+$J458),IF(W$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=X$6,X$6<$G458+$J458),IF(X$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=Y$6,Y$6<$G458+$J458),IF(Y$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=Z$6,Z$6<$G458+$J458),IF(Z$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AA$6,AA$6<$G458+$J458),IF(AA$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AB$6,AB$6<$G458+$J458),IF(AB$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AC$6,AC$6<$G458+$J458),IF(AC$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AD$6,AD$6<$G458+$J458),IF(AD$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AE$6,AE$6<$G458+$J458),IF(AE$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AF$6,AF$6<$G458+$J458),IF(AF$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AG$6,AG$6<$G458+$J458),IF(AG$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AH$6,AH$6<$G458+$J458),IF(AH$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AI$6,AI$6<$G458+$J458),IF(AI$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AJ$6,AJ$6<$G458+$J458),IF(AJ$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AK$6,AK$6<$G458+$J458),IF(AK$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AL$6,AL$6<$G458+$J458),IF(AL$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AM$6,AM$6<$G458+$J458),IF(AM$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AN$6,AN$6<$G458+$J458),IF(AN$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AO$6,AO$6<$G458+$J458),IF(AO$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AP$6,AP$6<$G458+$J458),IF(AP$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AQ$6,AQ$6<$G458+$J458),IF(AQ$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AR$6,AR$6<$G458+$J458),IF(AR$6<=($G458-1+$M458),$O458*$L458*$P458,$H458*$L458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AS$6,AS$6<$G458+$J458),IF(AS$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AT$6,AT$6<$G458+$J458),IF(AT$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AU$6,AU$6<$G458+$J458),IF(AU$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AV$6,AV$6<$G458+$J458),IF(AV$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AW$6,AW$6<$G458+$J458),IF(AW$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AX$6,AX$6<$G458+$J458),IF(AX$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AY$6,AY$6<$G458+$J458),IF(AY$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=AZ$6,AZ$6<$G458+$J458),IF(AZ$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BA$6,BA$6<$G458+$J458),IF(BA$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BB$6,BB$6<$G458+$J458),IF(BB$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BC$6,BC$6<$G458+$J458),IF(BC$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BD$6,BD$6<$G458+$J458),IF(BD$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BE$6,BE$6<$G458+$J458),IF(BE$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BF$6,BF$6<$G458+$J458),IF(BF$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BG$6,BG$6<$G458+$J458),IF(BG$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BH$6,BH$6<$G458+$J458),IF(BH$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BI$6,BI$6<$G458+$J458),IF(BI$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BJ$6,BJ$6<$G458+$J458),IF(BJ$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BK$6,BK$6<$G458+$J458),IF(BK$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BL$6,BL$6<$G458+$J458),IF(BL$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BM$6,BM$6<$G458+$J458),IF(BM$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BN$6,BN$6<$G458+$J458),IF(BN$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BO$6,BO$6<$G458+$J458),IF(BO$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BP$6,BP$6<$G458+$J458),IF(BP$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BQ$6,BQ$6<$G458+$J458),IF(BQ$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BR$6,BR$6<$G458+$J458),IF(BR$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BS$6,BS$6<$G458+$J458),IF(BS$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BT$6,BT$6<$G458+$J458),IF(BT$6<=($G458-1+$M458),$N458*$K458*$P458,$I458*$K458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BU$6,BU$6<$G458+$J458),IF(BU$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BV$6,BV$6<$G458+$J458),IF(BV$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BW$6,BW$6<$G458+$J458),IF(BW$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BX$6,BX$6<$G458+$J458),IF(BX$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BY$6,BY$6<$G458+$J458),IF(BY$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=BZ$6,BZ$6<$G458+$J458),IF(BZ$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CA$6,CA$6<$G458+$J458),IF(CA$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CB$6,CB$6<$G458+$J458),IF(CB$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CC$6,CC$6<$G458+$J458),IF(CC$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CD$6,CD$6<$G458+$J458),IF(CD$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CE$6,CE$6<$G458+$J458),IF(CE$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CF$6,CF$6<$G458+$J458),IF(CF$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CG$6,CG$6<$G458+$J458),IF(CG$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CH$6,CH$6<$G458+$J458),IF(CH$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CI$6,CI$6<$G458+$J458),IF(CI$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CJ$6,CJ$6<$G458+$J458),IF(CJ$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CK$6,CK$6<$G458+$J458),IF(CK$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CL$6,CL$6<$G458+$J458),IF(CL$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CM$6,CM$6<$G458+$J458),IF(CM$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CN$6,CN$6<$G458+$J458),IF(CN$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CO$6,CO$6<$G458+$J458),IF(CO$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CP$6,CP$6<$G458+$J458),IF(CP$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CQ$6,CQ$6<$G458+$J458),IF(CQ$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CR$6,CR$6<$G458+$J458),IF(CR$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CS$6,CS$6<$G458+$J458),IF(CS$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CT$6,CT$6<$G458+$J458),IF(CT$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CU$6,CU$6<$G458+$J458),IF(CU$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CV$6,CV$6<$G458+$J458),IF(CV$6<=($G458-1+$M458),$O458*$P458,$H458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CW$6,CW$6<$G458+$J458),IF(CW$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CX$6,CX$6<$G458+$J458),IF(CX$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CY$6,CY$6<$G458+$J458),IF(CY$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=CZ$6,CZ$6<$G458+$J458),IF(CZ$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DA$6,DA$6<$G458+$J458),IF(DA$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DB$6,DB$6<$G458+$J458),IF(DB$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DC$6,DC$6<$G458+$J458),IF(DC$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DD$6,DD$6<$G458+$J458),IF(DD$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DE$6,DE$6<$G458+$J458),IF(DE$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DF$6,DF$6<$G458+$J458),IF(DF$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DG$6,DG$6<$G458+$J458),IF(DG$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DH$6,DH$6<$G458+$J458),IF(DH$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DI$6,DI$6<$G458+$J458),IF(DI$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DJ$6,DJ$6<$G458+$J458),IF(DJ$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DK$6,DK$6<$G458+$J458),IF(DK$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DL$6,DL$6<$G458+$J458),IF(DL$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DM$6,DM$6<$G458+$J458),IF(DM$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DN$6,DN$6<$G458+$J458),IF(DN$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DO$6,DO$6<$G458+$J458),IF(DO$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DP$6,DP$6<$G458+$J458),IF(DP$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DQ$6,DQ$6<$G458+$J458),IF(DQ$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DR$6,DR$6<$G458+$J458),IF(DR$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DS$6,DS$6<$G458+$J458),IF(DS$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DT$6,DT$6<$G458+$J458),IF(DT$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DU$6,DU$6<$G458+$J458),IF(DU$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DV$6,DV$6<$G458+$J458),IF(DV$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DW$6,DW$6<$G458+$J458),IF(DW$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G458<=DX$6,DX$6<$G458+$J458),IF(DX$6<=($G458-1+$M458),$N458*$P458,$I458*$P458),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E458=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A459,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A459,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Oshawa PUC Networks Inc. CFF-V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A459,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A459,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A459,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2018},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":43.144023569023517},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":90847.549532143647},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A459,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G459<=Q$6,Q$6<$G459+$J459),IF(Q$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=R$6,R$6<$G459+$J459),IF(R$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=S$6,S$6<$G459+$J459),IF(S$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=T$6,T$6<$G459+$J459),IF(T$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G459<=U$6,U$6<$G459+$J459),IF(U$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G459<=V$6,V$6<$G459+$J459),IF(V$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G459<=W$6,W$6<$G459+$J459),IF(W$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=X$6,X$6<$G459+$J459),IF(X$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=Y$6,Y$6<$G459+$J459),IF(Y$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=Z$6,Z$6<$G459+$J459),IF(Z$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AA$6,AA$6<$G459+$J459),IF(AA$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AB$6,AB$6<$G459+$J459),IF(AB$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AC$6,AC$6<$G459+$J459),IF(AC$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AD$6,AD$6<$G459+$J459),IF(AD$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AE$6,AE$6<$G459+$J459),IF(AE$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AF$6,AF$6<$G459+$J459),IF(AF$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AG$6,AG$6<$G459+$J459),IF(AG$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AH$6,AH$6<$G459+$J459),IF(AH$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AI$6,AI$6<$G459+$J459),IF(AI$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AJ$6,AJ$6<$G459+$J459),IF(AJ$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AK$6,AK$6<$G459+$J459),IF(AK$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AL$6,AL$6<$G459+$J459),IF(AL$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AM$6,AM$6<$G459+$J459),IF(AM$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AN$6,AN$6<$G459+$J459),IF(AN$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AO$6,AO$6<$G459+$J459),IF(AO$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AP$6,AP$6<$G459+$J459),IF(AP$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AQ$6,AQ$6<$G459+$J459),IF(AQ$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AR$6,AR$6<$G459+$J459),IF(AR$6<=($G459-1+$M459),$O459*$L459*$P459,$H459*$L459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AS$6,AS$6<$G459+$J459),IF(AS$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AT$6,AT$6<$G459+$J459),IF(AT$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AU$6,AU$6<$G459+$J459),IF(AU$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AV$6,AV$6<$G459+$J459),IF(AV$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G459<=AW$6,AW$6<$G459+$J459),IF(AW$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G459<=AX$6,AX$6<$G459+$J459),IF(AX$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G459<=AY$6,AY$6<$G459+$J459),IF(AY$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=AZ$6,AZ$6<$G459+$J459),IF(AZ$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BA$6,BA$6<$G459+$J459),IF(BA$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BB$6,BB$6<$G459+$J459),IF(BB$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BC$6,BC$6<$G459+$J459),IF(BC$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BD$6,BD$6<$G459+$J459),IF(BD$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BE$6,BE$6<$G459+$J459),IF(BE$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BF$6,BF$6<$G459+$J459),IF(BF$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BG$6,BG$6<$G459+$J459),IF(BG$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BH$6,BH$6<$G459+$J459),IF(BH$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BI$6,BI$6<$G459+$J459),IF(BI$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BJ$6,BJ$6<$G459+$J459),IF(BJ$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BK$6,BK$6<$G459+$J459),IF(BK$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BL$6,BL$6<$G459+$J459),IF(BL$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BM$6,BM$6<$G459+$J459),IF(BM$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BN$6,BN$6<$G459+$J459),IF(BN$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BO$6,BO$6<$G459+$J459),IF(BO$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BP$6,BP$6<$G459+$J459),IF(BP$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BQ$6,BQ$6<$G459+$J459),IF(BQ$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BR$6,BR$6<$G459+$J459),IF(BR$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BS$6,BS$6<$G459+$J459),IF(BS$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BT$6,BT$6<$G459+$J459),IF(BT$6<=($G459-1+$M459),$N459*$K459*$P459,$I459*$K459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BU$6,BU$6<$G459+$J459),IF(BU$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BV$6,BV$6<$G459+$J459),IF(BV$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BW$6,BW$6<$G459+$J459),IF(BW$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=BX$6,BX$6<$G459+$J459),IF(BX$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G459<=BY$6,BY$6<$G459+$J459),IF(BY$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G459<=BZ$6,BZ$6<$G459+$J459),IF(BZ$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G459<=CA$6,CA$6<$G459+$J459),IF(CA$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CB$6,CB$6<$G459+$J459),IF(CB$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CC$6,CC$6<$G459+$J459),IF(CC$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CD$6,CD$6<$G459+$J459),IF(CD$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CE$6,CE$6<$G459+$J459),IF(CE$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CF$6,CF$6<$G459+$J459),IF(CF$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CG$6,CG$6<$G459+$J459),IF(CG$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CH$6,CH$6<$G459+$J459),IF(CH$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CI$6,CI$6<$G459+$J459),IF(CI$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CJ$6,CJ$6<$G459+$J459),IF(CJ$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CK$6,CK$6<$G459+$J459),IF(CK$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CL$6,CL$6<$G459+$J459),IF(CL$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CM$6,CM$6<$G459+$J459),IF(CM$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CN$6,CN$6<$G459+$J459),IF(CN$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CO$6,CO$6<$G459+$J459),IF(CO$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CP$6,CP$6<$G459+$J459),IF(CP$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CQ$6,CQ$6<$G459+$J459),IF(CQ$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CR$6,CR$6<$G459+$J459),IF(CR$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CS$6,CS$6<$G459+$J459),IF(CS$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CT$6,CT$6<$G459+$J459),IF(CT$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CU$6,CU$6<$G459+$J459),IF(CU$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CV$6,CV$6<$G459+$J459),IF(CV$6<=($G459-1+$M459),$O459*$P459,$H459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CW$6,CW$6<$G459+$J459),IF(CW$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CX$6,CX$6<$G459+$J459),IF(CX$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CY$6,CY$6<$G459+$J459),IF(CY$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=CZ$6,CZ$6<$G459+$J459),IF(CZ$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G459<=DA$6,DA$6<$G459+$J459),IF(DA$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G459<=DB$6,DB$6<$G459+$J459),IF(DB$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G459<=DC$6,DC$6<$G459+$J459),IF(DC$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DD$6,DD$6<$G459+$J459),IF(DD$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DE$6,DE$6<$G459+$J459),IF(DE$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DF$6,DF$6<$G459+$J459),IF(DF$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DG$6,DG$6<$G459+$J459),IF(DG$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DH$6,DH$6<$G459+$J459),IF(DH$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DI$6,DI$6<$G459+$J459),IF(DI$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DJ$6,DJ$6<$G459+$J459),IF(DJ$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DK$6,DK$6<$G459+$J459),IF(DK$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DL$6,DL$6<$G459+$J459),IF(DL$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DM$6,DM$6<$G459+$J459),IF(DM$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DN$6,DN$6<$G459+$J459),IF(DN$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DO$6,DO$6<$G459+$J459),IF(DO$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DP$6,DP$6<$G459+$J459),IF(DP$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DQ$6,DQ$6<$G459+$J459),IF(DQ$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DR$6,DR$6<$G459+$J459),IF(DR$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DS$6,DS$6<$G459+$J459),IF(DS$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DT$6,DT$6<$G459+$J459),IF(DT$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DU$6,DU$6<$G459+$J459),IF(DU$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DV$6,DV$6<$G459+$J459),IF(DV$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DW$6,DW$6<$G459+$J459),IF(DW$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G459<=DX$6,DX$6<$G459+$J459),IF(DX$6<=($G459-1+$M459),$N459*$P459,$I459*$P459),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E459=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A460,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A460,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Oshawa PUC Networks Inc. CFF-V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A460,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A460,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A460,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2019},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":43.144023569023517},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":90847.549532143647},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A460,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G460<=Q$6,Q$6<$G460+$J460),IF(Q$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=R$6,R$6<$G460+$J460),IF(R$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=S$6,S$6<$G460+$J460),IF(S$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=T$6,T$6<$G460+$J460),IF(T$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=U$6,U$6<$G460+$J460),IF(U$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G460<=V$6,V$6<$G460+$J460),IF(V$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G460<=W$6,W$6<$G460+$J460),IF(W$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G460<=X$6,X$6<$G460+$J460),IF(X$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=Y$6,Y$6<$G460+$J460),IF(Y$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=Z$6,Z$6<$G460+$J460),IF(Z$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AA$6,AA$6<$G460+$J460),IF(AA$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AB$6,AB$6<$G460+$J460),IF(AB$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AC$6,AC$6<$G460+$J460),IF(AC$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AD$6,AD$6<$G460+$J460),IF(AD$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AE$6,AE$6<$G460+$J460),IF(AE$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AF$6,AF$6<$G460+$J460),IF(AF$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AG$6,AG$6<$G460+$J460),IF(AG$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AH$6,AH$6<$G460+$J460),IF(AH$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AI$6,AI$6<$G460+$J460),IF(AI$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AJ$6,AJ$6<$G460+$J460),IF(AJ$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AK$6,AK$6<$G460+$J460),IF(AK$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AL$6,AL$6<$G460+$J460),IF(AL$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AM$6,AM$6<$G460+$J460),IF(AM$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AN$6,AN$6<$G460+$J460),IF(AN$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AO$6,AO$6<$G460+$J460),IF(AO$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AP$6,AP$6<$G460+$J460),IF(AP$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AQ$6,AQ$6<$G460+$J460),IF(AQ$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AR$6,AR$6<$G460+$J460),IF(AR$6<=($G460-1+$M460),$O460*$L460*$P460,$H460*$L460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AS$6,AS$6<$G460+$J460),IF(AS$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AT$6,AT$6<$G460+$J460),IF(AT$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AU$6,AU$6<$G460+$J460),IF(AU$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AV$6,AV$6<$G460+$J460),IF(AV$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=AW$6,AW$6<$G460+$J460),IF(AW$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G460<=AX$6,AX$6<$G460+$J460),IF(AX$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G460<=AY$6,AY$6<$G460+$J460),IF(AY$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G460<=AZ$6,AZ$6<$G460+$J460),IF(AZ$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BA$6,BA$6<$G460+$J460),IF(BA$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BB$6,BB$6<$G460+$J460),IF(BB$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BC$6,BC$6<$G460+$J460),IF(BC$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BD$6,BD$6<$G460+$J460),IF(BD$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BE$6,BE$6<$G460+$J460),IF(BE$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BF$6,BF$6<$G460+$J460),IF(BF$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BG$6,BG$6<$G460+$J460),IF(BG$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BH$6,BH$6<$G460+$J460),IF(BH$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BI$6,BI$6<$G460+$J460),IF(BI$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BJ$6,BJ$6<$G460+$J460),IF(BJ$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BK$6,BK$6<$G460+$J460),IF(BK$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BL$6,BL$6<$G460+$J460),IF(BL$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BM$6,BM$6<$G460+$J460),IF(BM$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BN$6,BN$6<$G460+$J460),IF(BN$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BO$6,BO$6<$G460+$J460),IF(BO$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BP$6,BP$6<$G460+$J460),IF(BP$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BQ$6,BQ$6<$G460+$J460),IF(BQ$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BR$6,BR$6<$G460+$J460),IF(BR$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BS$6,BS$6<$G460+$J460),IF(BS$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BT$6,BT$6<$G460+$J460),IF(BT$6<=($G460-1+$M460),$N460*$K460*$P460,$I460*$K460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BU$6,BU$6<$G460+$J460),IF(BU$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BV$6,BV$6<$G460+$J460),IF(BV$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BW$6,BW$6<$G460+$J460),IF(BW$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BX$6,BX$6<$G460+$J460),IF(BX$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=BY$6,BY$6<$G460+$J460),IF(BY$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G460<=BZ$6,BZ$6<$G460+$J460),IF(BZ$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G460<=CA$6,CA$6<$G460+$J460),IF(CA$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G460<=CB$6,CB$6<$G460+$J460),IF(CB$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CC$6,CC$6<$G460+$J460),IF(CC$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CD$6,CD$6<$G460+$J460),IF(CD$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CE$6,CE$6<$G460+$J460),IF(CE$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CF$6,CF$6<$G460+$J460),IF(CF$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CG$6,CG$6<$G460+$J460),IF(CG$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CH$6,CH$6<$G460+$J460),IF(CH$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CI$6,CI$6<$G460+$J460),IF(CI$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CJ$6,CJ$6<$G460+$J460),IF(CJ$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CK$6,CK$6<$G460+$J460),IF(CK$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CL$6,CL$6<$G460+$J460),IF(CL$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CM$6,CM$6<$G460+$J460),IF(CM$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CN$6,CN$6<$G460+$J460),IF(CN$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CO$6,CO$6<$G460+$J460),IF(CO$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CP$6,CP$6<$G460+$J460),IF(CP$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CQ$6,CQ$6<$G460+$J460),IF(CQ$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CR$6,CR$6<$G460+$J460),IF(CR$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CS$6,CS$6<$G460+$J460),IF(CS$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CT$6,CT$6<$G460+$J460),IF(CT$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CU$6,CU$6<$G460+$J460),IF(CU$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CV$6,CV$6<$G460+$J460),IF(CV$6<=($G460-1+$M460),$O460*$P460,$H460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CW$6,CW$6<$G460+$J460),IF(CW$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CX$6,CX$6<$G460+$J460),IF(CX$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CY$6,CY$6<$G460+$J460),IF(CY$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=CZ$6,CZ$6<$G460+$J460),IF(CZ$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DA$6,DA$6<$G460+$J460),IF(DA$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G460<=DB$6,DB$6<$G460+$J460),IF(DB$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G460<=DC$6,DC$6<$G460+$J460),IF(DC$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G460<=DD$6,DD$6<$G460+$J460),IF(DD$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DE$6,DE$6<$G460+$J460),IF(DE$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DF$6,DF$6<$G460+$J460),IF(DF$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DG$6,DG$6<$G460+$J460),IF(DG$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DH$6,DH$6<$G460+$J460),IF(DH$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DI$6,DI$6<$G460+$J460),IF(DI$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DJ$6,DJ$6<$G460+$J460),IF(DJ$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DK$6,DK$6<$G460+$J460),IF(DK$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DL$6,DL$6<$G460+$J460),IF(DL$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DM$6,DM$6<$G460+$J460),IF(DM$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DN$6,DN$6<$G460+$J460),IF(DN$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DO$6,DO$6<$G460+$J460),IF(DO$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DP$6,DP$6<$G460+$J460),IF(DP$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DQ$6,DQ$6<$G460+$J460),IF(DQ$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DR$6,DR$6<$G460+$J460),IF(DR$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DS$6,DS$6<$G460+$J460),IF(DS$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DT$6,DT$6<$G460+$J460),IF(DT$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DU$6,DU$6<$G460+$J460),IF(DU$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DV$6,DV$6<$G460+$J460),IF(DV$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DW$6,DW$6<$G460+$J460),IF(DW$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G460<=DX$6,DX$6<$G460+$J460),IF(DX$6<=($G460-1+$M460),$N460*$P460,$I460*$P460),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E460=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A461,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Business"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A461,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Oshawa PUC Networks Inc. CFF-V2"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A461,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"EBCx Measures Oshawa PUC Networks Inc."},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A461,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":"Dx"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A461,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":false},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2020},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":43.144023569023517},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":90847.549532143647},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":3},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.94849094379354182},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0.9214034530003391},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A461,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":1},{"$f":"IF(AND($G461<=Q$6,Q$6<$G461+$J461),IF(Q$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=R$6,R$6<$G461+$J461),IF(R$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=S$6,S$6<$G461+$J461),IF(S$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=T$6,T$6<$G461+$J461),IF(T$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=U$6,U$6<$G461+$J461),IF(U$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=V$6,V$6<$G461+$J461),IF(V$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G461<=W$6,W$6<$G461+$J461),IF(W$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G461<=X$6,X$6<$G461+$J461),IF(X$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":42.607773089845963},{"$f":"IF(AND($G461<=Y$6,Y$6<$G461+$J461),IF(Y$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=Z$6,Z$6<$G461+$J461),IF(Z$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AA$6,AA$6<$G461+$J461),IF(AA$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AB$6,AB$6<$G461+$J461),IF(AB$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AC$6,AC$6<$G461+$J461),IF(AC$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AD$6,AD$6<$G461+$J461),IF(AD$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AE$6,AE$6<$G461+$J461),IF(AE$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AF$6,AF$6<$G461+$J461),IF(AF$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AG$6,AG$6<$G461+$J461),IF(AG$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AH$6,AH$6<$G461+$J461),IF(AH$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AI$6,AI$6<$G461+$J461),IF(AI$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AJ$6,AJ$6<$G461+$J461),IF(AJ$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AK$6,AK$6<$G461+$J461),IF(AK$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AL$6,AL$6<$G461+$J461),IF(AL$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AM$6,AM$6<$G461+$J461),IF(AM$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AN$6,AN$6<$G461+$J461),IF(AN$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AO$6,AO$6<$G461+$J461),IF(AO$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AP$6,AP$6<$G461+$J461),IF(AP$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AQ$6,AQ$6<$G461+$J461),IF(AQ$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AR$6,AR$6<$G461+$J461),IF(AR$6<=($G461-1+$M461),$O461*$L461*$P461,$H461*$L461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AS$6,AS$6<$G461+$J461),IF(AS$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AT$6,AT$6<$G461+$J461),IF(AT$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AU$6,AU$6<$G461+$J461),IF(AU$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AV$6,AV$6<$G461+$J461),IF(AV$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AW$6,AW$6<$G461+$J461),IF(AW$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=AX$6,AX$6<$G461+$J461),IF(AX$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G461<=AY$6,AY$6<$G461+$J461),IF(AY$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G461<=AZ$6,AZ$6<$G461+$J461),IF(AZ$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":92355.924970068038},{"$f":"IF(AND($G461<=BA$6,BA$6<$G461+$J461),IF(BA$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BB$6,BB$6<$G461+$J461),IF(BB$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BC$6,BC$6<$G461+$J461),IF(BC$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BD$6,BD$6<$G461+$J461),IF(BD$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BE$6,BE$6<$G461+$J461),IF(BE$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BF$6,BF$6<$G461+$J461),IF(BF$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BG$6,BG$6<$G461+$J461),IF(BG$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BH$6,BH$6<$G461+$J461),IF(BH$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BI$6,BI$6<$G461+$J461),IF(BI$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BJ$6,BJ$6<$G461+$J461),IF(BJ$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BK$6,BK$6<$G461+$J461),IF(BK$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BL$6,BL$6<$G461+$J461),IF(BL$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BM$6,BM$6<$G461+$J461),IF(BM$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BN$6,BN$6<$G461+$J461),IF(BN$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BO$6,BO$6<$G461+$J461),IF(BO$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BP$6,BP$6<$G461+$J461),IF(BP$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BQ$6,BQ$6<$G461+$J461),IF(BQ$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BR$6,BR$6<$G461+$J461),IF(BR$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BS$6,BS$6<$G461+$J461),IF(BS$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BT$6,BT$6<$G461+$J461),IF(BT$6<=($G461-1+$M461),$N461*$K461*$P461,$I461*$K461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BU$6,BU$6<$G461+$J461),IF(BU$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BV$6,BV$6<$G461+$J461),IF(BV$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BW$6,BW$6<$G461+$J461),IF(BW$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BX$6,BX$6<$G461+$J461),IF(BX$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BY$6,BY$6<$G461+$J461),IF(BY$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=BZ$6,BZ$6<$G461+$J461),IF(BZ$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G461<=CA$6,CA$6<$G461+$J461),IF(CA$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G461<=CB$6,CB$6<$G461+$J461),IF(CB$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46.242254629178476},{"$f":"IF(AND($G461<=CC$6,CC$6<$G461+$J461),IF(CC$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CD$6,CD$6<$G461+$J461),IF(CD$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CE$6,CE$6<$G461+$J461),IF(CE$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CF$6,CF$6<$G461+$J461),IF(CF$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CG$6,CG$6<$G461+$J461),IF(CG$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CH$6,CH$6<$G461+$J461),IF(CH$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CI$6,CI$6<$G461+$J461),IF(CI$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CJ$6,CJ$6<$G461+$J461),IF(CJ$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CK$6,CK$6<$G461+$J461),IF(CK$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CL$6,CL$6<$G461+$J461),IF(CL$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CM$6,CM$6<$G461+$J461),IF(CM$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CN$6,CN$6<$G461+$J461),IF(CN$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CO$6,CO$6<$G461+$J461),IF(CO$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CP$6,CP$6<$G461+$J461),IF(CP$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CQ$6,CQ$6<$G461+$J461),IF(CQ$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CR$6,CR$6<$G461+$J461),IF(CR$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CS$6,CS$6<$G461+$J461),IF(CS$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CT$6,CT$6<$G461+$J461),IF(CT$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CU$6,CU$6<$G461+$J461),IF(CU$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CV$6,CV$6<$G461+$J461),IF(CV$6<=($G461-1+$M461),$O461*$P461,$H461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CW$6,CW$6<$G461+$J461),IF(CW$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CX$6,CX$6<$G461+$J461),IF(CX$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CY$6,CY$6<$G461+$J461),IF(CY$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=CZ$6,CZ$6<$G461+$J461),IF(CZ$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DA$6,DA$6<$G461+$J461),IF(DA$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DB$6,DB$6<$G461+$J461),IF(DB$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G461<=DC$6,DC$6<$G461+$J461),IF(DC$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G461<=DD$6,DD$6<$G461+$J461),IF(DD$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":97371.43572577025},{"$f":"IF(AND($G461<=DE$6,DE$6<$G461+$J461),IF(DE$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DF$6,DF$6<$G461+$J461),IF(DF$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DG$6,DG$6<$G461+$J461),IF(DG$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DH$6,DH$6<$G461+$J461),IF(DH$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DI$6,DI$6<$G461+$J461),IF(DI$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DJ$6,DJ$6<$G461+$J461),IF(DJ$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DK$6,DK$6<$G461+$J461),IF(DK$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DL$6,DL$6<$G461+$J461),IF(DL$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DM$6,DM$6<$G461+$J461),IF(DM$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DN$6,DN$6<$G461+$J461),IF(DN$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DO$6,DO$6<$G461+$J461),IF(DO$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DP$6,DP$6<$G461+$J461),IF(DP$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DQ$6,DQ$6<$G461+$J461),IF(DQ$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DR$6,DR$6<$G461+$J461),IF(DR$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DS$6,DS$6<$G461+$J461),IF(DS$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DT$6,DT$6<$G461+$J461),IF(DT$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DU$6,DU$6<$G461+$J461),IF(DU$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DV$6,DV$6<$G461+$J461),IF(DV$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DW$6,DW$6<$G461+$J461),IF(DW$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IF(AND($G461<=DX$6,DX$6<$G461+$J461),IF(DX$6<=($G461-1+$M461),$N461*$P461,$I461*$P461),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E461=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0}]

{"sheet":"Summary CE Results","index":18,"n_rows":154,"n_cols":8,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Results Module: \nsummary results","This worksheet provides a summary of the cost-effectiveness ratios for the TRC and PAC test and the levelized costs in terms of both peak demand ($/KW) and energy ($/kWh) savings."]
[null,"The table below is populated from the \"Program Portfolio CE Results\" worksheet."]
[]
[]
[]
[null,"SECTOR","PROGRAM","PROGRAM YEAR","Total Resource Cost (TRC) Ratio","Program Administrator Cost (PAC) Ratio","Levelized Cost (LC) ($/kWh)","Levelized Cost (LC) ($/kW)"]
[null,"Business","Retrofit Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G7","v":1.4144392500012317},{"$f":"'CE Results'!$O7","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC7","v":0},{"$f":"'CE Results'!$AB7","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G8","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O8","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC8","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB8","v":{"$error":"#DIV/0!"}}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G9","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O9","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC9","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB9","v":{"$error":"#DIV/0!"}}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G10","v":4.4948400972179972},{"$f":"'CE Results'!$O10","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC10","v":0},{"$f":"'CE Results'!$AB10","v":0}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G11","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O11","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC11","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB11","v":{"$error":"#DIV/0!"}}]
[null,"Business","EBCx Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G12","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O12","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC12","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB12","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G13","v":2.126370688560844},{"$f":"'CE Results'!$O13","v":4659526.2594423229},{"$f":"'CE Results'!$AC13","v":1.4864245710691644E-8},{"$f":"'CE Results'!$AB13","v":1.1148184283018733E-4}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G14","v":11.665141232752537},{"$f":"'CE Results'!$O14","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC14","v":0},{"$f":"'CE Results'!$AB14","v":0}]
[null,"Business","M&T Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G15","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O15","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC15","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB15","v":{"$error":"#DIV/0!"}}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G16","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O16","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC16","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB16","v":{"$error":"#DIV/0!"}}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G17","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O17","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC17","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB17","v":{"$error":"#DIV/0!"}}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G18","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O18","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC18","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB18","v":{"$error":"#DIV/0!"}}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G19","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O19","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC19","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB19","v":{"$error":"#DIV/0!"}}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G20","v":1.4930897218778878},{"$f":"'CE Results'!$O20","v":1.9433448251880625},{"$f":"'CE Results'!$AC20","v":3.7479020450129484E-2},{"$f":"'CE Results'!$AB20","v":221.80630006174403}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G21","v":1.6591068057073701},{"$f":"'CE Results'!$O21","v":2.0016514738113731},{"$f":"'CE Results'!$AC21","v":2.6491089234240522E-2},{"$f":"'CE Results'!$AB21","v":588.53238971102883}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G22","v":1.6071343925455237},{"$f":"'CE Results'!$O22","v":2.0666889386468306},{"$f":"'CE Results'!$AC22","v":3.8861699304604147E-2},{"$f":"'CE Results'!$AB22","v":229.98919484397885}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G23","v":1.6588815742490481},{"$f":"'CE Results'!$O23","v":2.1330955129196356},{"$f":"'CE Results'!$AC23","v":3.886169930460414E-2},{"$f":"'CE Results'!$AB23","v":229.98919484397882}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G24","v":1.7013463304662571},{"$f":"'CE Results'!$O24","v":2.1876350151701258},{"$f":"'CE Results'!$AC24","v":3.8861699304604126E-2},{"$f":"'CE Results'!$AB24","v":229.98919484397871}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G25","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O25","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC25","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB25","v":{"$error":"#DIV/0!"}}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G26","v":0.98245504883956325},{"$f":"'CE Results'!$O26","v":1.957309074794209},{"$f":"'CE Results'!$AC26","v":3.026315262564603E-2},{"$f":"'CE Results'!$AB26","v":238.51274366660888}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G27","v":1.0629058396659088},{"$f":"'CE Results'!$O27","v":2.0282498705042435},{"$f":"'CE Results'!$AC27","v":3.2712155986783793E-2},{"$f":"'CE Results'!$AB27","v":257.81405434429132}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G28","v":1.1567489971332663},{"$f":"'CE Results'!$O28","v":2.3372158210742038},{"$f":"'CE Results'!$AC28","v":2.9520584368422781E-2},{"$f":"'CE Results'!$AB28","v":232.66034637737346}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G29","v":1.1803908406601356},{"$f":"'CE Results'!$O29","v":2.3153113915554528},{"$f":"'CE Results'!$AC29","v":3.111637017760328E-2},{"$f":"'CE Results'!$AB29","v":245.2372003608323}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G30","v":1.2157286998307342},{"$f":"'CE Results'!$O30","v":2.3846258466262089},{"$f":"'CE Results'!$AC30","v":3.1116370177603273E-2},{"$f":"'CE Results'!$AB30","v":245.23720036083222}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G31","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O31","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC31","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB31","v":{"$error":"#DIV/0!"}}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G32","v":2.1197843511220009},{"$f":"'CE Results'!$O32","v":0.46771651177028151},{"$f":"'CE Results'!$AC32","v":0.1862889503815478},{"$f":"'CE Results'!$AB32","v":807.55431074195155}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G33","v":2.2171852486821022},{"$f":"'CE Results'!$O33","v":0.49762288763714491},{"$f":"'CE Results'!$AC33","v":0.18738497601314263},{"$f":"'CE Results'!$AB33","v":812.30553308587071}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G34","v":2.274184354304233},{"$f":"'CE Results'!$O34","v":0.51041571112777517},{"$f":"'CE Results'!$AC34","v":0.18738497601314263},{"$f":"'CE Results'!$AB34","v":812.30553308587071}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G35","v":2.3380077897864879},{"$f":"'CE Results'!$O35","v":0.52474018053441618},{"$f":"'CE Results'!$AC35","v":0.18738497601314258},{"$f":"'CE Results'!$AB35","v":812.30553308587037}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G36","v":2.3919778648948045},{"$f":"'CE Results'!$O36","v":0.53685317138051614},{"$f":"'CE Results'!$AC36","v":0.18738497601314258},{"$f":"'CE Results'!$AB36","v":812.30553308587048}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G37","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O37","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC37","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB37","v":{"$error":"#DIV/0!"}}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G38","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O38","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC38","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB38","v":{"$error":"#DIV/0!"}}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G39","v":0.83599705160609905},{"$f":"'CE Results'!$O39","v":1.598805677079115},{"$f":"'CE Results'!$AC39","v":4.0976614407527368E-2},{"$f":"'CE Results'!$AB39","v":192.22434461685589}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G40","v":0.91112022075351073},{"$f":"'CE Results'!$O40","v":1.6035438855701349},{"$f":"'CE Results'!$AC40","v":4.7993969279422115E-2},{"$f":"'CE Results'!$AB40","v":225.14327803040004}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G41","v":0.96029935882742645},{"$f":"'CE Results'!$O41","v":1.6900976732698723},{"$f":"'CE Results'!$AC41","v":4.7993969279422122E-2},{"$f":"'CE Results'!$AB41","v":225.14327803040013}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G42","v":1.0198829458611069},{"$f":"'CE Results'!$O42","v":1.7949629747875762},{"$f":"'CE Results'!$AC42","v":4.7993969279422115E-2},{"$f":"'CE Results'!$AB42","v":225.14327803040007}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G43","v":1.0548899025516878},{"$f":"'CE Results'!$O43","v":1.8565741541631968},{"$f":"'CE Results'!$AC43","v":4.7993969279422122E-2},{"$f":"'CE Results'!$AB43","v":225.1432780304001}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G44","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O44","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC44","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB44","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G45","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O45","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC45","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB45","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G46","v":2.1389476971559143},{"$f":"'CE Results'!$O46","v":2.9108521361844022},{"$f":"'CE Results'!$AC46","v":2.6566480639057657E-2},{"$f":"'CE Results'!$AB46","v":186.17789631851608}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G47","v":0},{"$f":"'CE Results'!$O47","v":0},{"$f":"'CE Results'!$AC47","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB47","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G48","v":2.1768061860212899},{"$f":"'CE Results'!$O48","v":2.9051766962584042},{"$f":"'CE Results'!$AC48","v":2.8067520094824102E-2},{"$f":"'CE Results'!$AB48","v":196.69718082452732}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G49","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O49","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC49","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB49","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G50","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O50","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC50","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB50","v":{"$error":"#DIV/0!"}}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G51","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O51","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC51","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB51","v":{"$error":"#DIV/0!"}}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G52","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O52","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC52","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB52","v":{"$error":"#DIV/0!"}}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G53","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O53","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC53","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB53","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2017,{"$f":"'CE Results'!$G54","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O54","v":0.55407867447858861},{"$f":"'CE Results'!$AC54","v":6.6002842596915037E-2},{"$f":"'CE Results'!$AB54","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2018,{"$f":"'CE Results'!$G55","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O55","v":0.57538362020253131},{"$f":"'CE Results'!$AC55","v":6.6002842596915037E-2},{"$f":"'CE Results'!$AB55","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2019,{"$f":"'CE Results'!$G56","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O56","v":0.65513991246788505},{"$f":"'CE Results'!$AC56","v":6.6002842596915037E-2},{"$f":"'CE Results'!$AB56","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc. CFF - V2",2020,{"$f":"'CE Results'!$G57","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O57","v":0.71011148580247574},{"$f":"'CE Results'!$AC57","v":6.600284259691501E-2},{"$f":"'CE Results'!$AB57","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2017,{"$f":"'CE Results'!$G58","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O58","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC58","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB58","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2018,{"$f":"'CE Results'!$G59","v":0.42444901287672221},{"$f":"'CE Results'!$O59","v":0.11801581948419515},{"$f":"'CE Results'!$AC59","v":0.29109599999999974},{"$f":"'CE Results'!$AB59","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2019,{"$f":"'CE Results'!$G60","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O60","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC60","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB60","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2",2020,{"$f":"'CE Results'!$G61","v":0.48737846089866227},{"$f":"'CE Results'!$O61","v":0.13551302209909283},{"$f":"'CE Results'!$AC61","v":0.29109599999999974},{"$f":"'CE Results'!$AB61","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Performance Program",2017,{"$f":"'CE Results'!$G62","v":0},{"$f":"'CE Results'!$O62","v":0},{"$f":"'CE Results'!$AC62","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB62","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Performance Program",2018,{"$f":"'CE Results'!$G63","v":0},{"$f":"'CE Results'!$O63","v":0},{"$f":"'CE Results'!$AC63","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB63","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Performance Program",2019,{"$f":"'CE Results'!$G64","v":0},{"$f":"'CE Results'!$O64","v":0},{"$f":"'CE Results'!$AC64","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB64","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Performance Program",2020,{"$f":"'CE Results'!$G65","v":0},{"$f":"'CE Results'!$O65","v":0},{"$f":"'CE Results'!$AC65","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB65","v":{"$error":"#DIV/0!"}}]
[null,"Business","BRI Oshawa PUCN CFF",2017,{"$f":"'CE Results'!$G66","v":1.3461214439577502},{"$f":"'CE Results'!$O66","v":0.80722979752940793},{"$f":"'CE Results'!$AC66","v":8.1082073807537652E-2},{"$f":"'CE Results'!$AB66","v":682.98505867336542}]
[null,"Business","BRI Oshawa PUCN CFF",2019,{"$f":"'CE Results'!$G68","v":1.4458120368769602},{"$f":"'CE Results'!$O68","v":0.86675310437682329},{"$f":"'CE Results'!$AC68","v":8.1028451052746198E-2},{"$f":"'CE Results'!$AB68","v":682.53337387291981}]
[null,"Business","BRI Oshawa PUCN CFF",2020,{"$f":"'CE Results'!$G69","v":1.4902345211875625},{"$f":"'CE Results'!$O69","v":0.89338403924129894},{"$f":"'CE Results'!$AC69","v":8.1028451052746198E-2},{"$f":"'CE Results'!$AB69","v":682.53337387291958}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2017,{"$f":"'CE Results'!$G70","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O70","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC70","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB70","v":{"$error":"#DIV/0!"}}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2018,{"$f":"'CE Results'!$G71","v":1.4936044928060472},{"$f":"'CE Results'!$O71","v":0.57492212760971684},{"$f":"'CE Results'!$AC71","v":0.21693779411090994},{"$f":"'CE Results'!$AB71","v":470.2308800281798}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2",2020,{"$f":"'CE Results'!$G73","v":1.640815063143563},{"$f":"'CE Results'!$O73","v":0.63158680337410267},{"$f":"'CE Results'!$AC73","v":0.21693779411090988},{"$f":"'CE Results'!$AB73","v":470.23088002817974}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G74","v":-1.5621469950877616},{"$f":"'CE Results'!$O74","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC74","v":0},{"$f":"'CE Results'!$AB74","v":0}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G75","v":1.1916217706287116},{"$f":"'CE Results'!$O75","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC75","v":0},{"$f":"'CE Results'!$AB75","v":0}]
[null,"Consumer","RNC Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G76","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O76","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC76","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB76","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.",2015,{"$f":"'CE Results'!$G78","v":7.4523201987346086},{"$f":"'CE Results'!$O78","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC78","v":0},{"$f":"'CE Results'!$AB78","v":0}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G79","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O79","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC79","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB79","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G80","v":-3.0871865051957332},{"$f":"'CE Results'!$O80","v":4.3323502682440598},{"$f":"'CE Results'!$AC80","v":1.3701321443989297E-2},{"$f":"'CE Results'!$AB80","v":208.22961495100142}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G81","v":-3.2686713895907924},{"$f":"'CE Results'!$O81","v":4.3821797144604995},{"$f":"'CE Results'!$AC81","v":1.4089829018503081E-2},{"$f":"'CE Results'!$AB81","v":214.13406606378373}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G83","v":-3.4563918885327509},{"$f":"'CE Results'!$O83","v":4.6338492353158314},{"$f":"'CE Results'!$AC83","v":1.4089829018503074E-2},{"$f":"'CE Results'!$AB83","v":214.13406606378385}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G84","v":-3.5405153119959287},{"$f":"'CE Results'!$O84","v":4.7466302144577792},{"$f":"'CE Results'!$AC84","v":1.4089829018503076E-2},{"$f":"'CE Results'!$AB84","v":214.13406606378371}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G85","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O85","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC85","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB85","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G86","v":1.7157349786637501},{"$f":"'CE Results'!$O86","v":2.6717983208918223},{"$f":"'CE Results'!$AC86","v":5.2155072350585849E-2},{"$f":"'CE Results'!$AB86","v":101.35751392922175}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G88","v":2.0469943247973714},{"$f":"'CE Results'!$O88","v":3.3848928597368233},{"$f":"'CE Results'!$AC88","v":4.5745058934385179E-2},{"$f":"'CE Results'!$AB88","v":88.900374195012191}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G89","v":2.0443093785413184},{"$f":"'CE Results'!$O89","v":3.3038617840103197},{"$f":"'CE Results'!$AC89","v":4.8040740272653537E-2},{"$f":"'CE Results'!$AB89","v":93.361772535263498}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G90","v":2.0890873099919069},{"$f":"'CE Results'!$O90","v":3.3762285686269373},{"$f":"'CE Results'!$AC90","v":4.8040740272653537E-2},{"$f":"'CE Results'!$AB90","v":93.361772535263484}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G91","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O91","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC91","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB91","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G93","v":0.52740817346745339},{"$f":"'CE Results'!$O93","v":0.97763917126286104},{"$f":"'CE Results'!$AC93","v":6.094812298286504E-2},{"$f":"'CE Results'!$AB93","v":1289.9616766057611}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G94","v":0.54251452496024188},{"$f":"'CE Results'!$O94","v":1.0056413177922163},{"$f":"'CE Results'!$AC94","v":6.0948122982865047E-2},{"$f":"'CE Results'!$AB94","v":1289.9616766057604}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G95","v":0.55960385849432037},{"$f":"'CE Results'!$O95","v":1.0373192528607025},{"$f":"'CE Results'!$AC95","v":6.0948122982865047E-2},{"$f":"'CE Results'!$AB95","v":1289.9616766057613}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G96","v":0.57299223695231238},{"$f":"'CE Results'!$O96","v":1.0621368493233649},{"$f":"'CE Results'!$AC96","v":6.0948122982865012E-2},{"$f":"'CE Results'!$AB96","v":1289.96167660576}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2016,{"$f":"'CE Results'!$G98","v":1.2593189701566776},{"$f":"'CE Results'!$O98","v":1.7751588836898466},{"$f":"'CE Results'!$AC98","v":5.9075773770970674E-2},{"$f":"'CE Results'!$AB98","v":196.37734174730343}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2017,{"$f":"'CE Results'!$G99","v":1.3326277913701685},{"$f":"'CE Results'!$O99","v":1.8686670564452872},{"$f":"'CE Results'!$AC99","v":5.9893782466673852E-2},{"$f":"'CE Results'!$AB99","v":199.09653377703697}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G100","v":1.3665264684365364},{"$f":"'CE Results'!$O100","v":1.9162012152713386},{"$f":"'CE Results'!$AC100","v":5.9893782466673831E-2},{"$f":"'CE Results'!$AB100","v":199.09653377703697}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G101","v":1.4025573927819839},{"$f":"'CE Results'!$O101","v":1.9667253014217434},{"$f":"'CE Results'!$AC101","v":5.9893782466673831E-2},{"$f":"'CE Results'!$AB101","v":199.096533777037}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G102","v":1.4341360844429865},{"$f":"'CE Results'!$O102","v":2.0110062785818292},{"$f":"'CE Results'!$AC102","v":5.9893782466673838E-2},{"$f":"'CE Results'!$AB102","v":199.09653377703694}]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF",2015,{"$f":"'CE Results'!$G103","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O103","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC103","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB103","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2018,{"$f":"'CE Results'!$G105","v":20.263516311600828},{"$f":"'CE Results'!$O105","v":17.62044896660942},{"$f":"'CE Results'!$AC105","v":5.8323535483870925E-2},{"$f":"'CE Results'!$AB105","v":10.848177599999991}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2019,{"$f":"'CE Results'!$G106","v":20.766482754545351},{"$f":"'CE Results'!$O106","v":18.057811090909002},{"$f":"'CE Results'!$AC106","v":5.8323535483870932E-2},{"$f":"'CE Results'!$AB106","v":10.848177599999991}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF",2020,{"$f":"'CE Results'!$G107","v":24.939710233828375},{"$f":"'CE Results'!$O107","v":21.68670455115511},{"$f":"'CE Results'!$AC107","v":5.7778145454545404E-2},{"$f":"'CE Results'!$AB107","v":9.1520582399999917}]
[]
[null,"Business","Retrofit Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G110","v":1.4144392500012317},{"$f":"'CE Results'!$O110","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC110","v":0},{"$f":"'CE Results'!$AB110","v":0}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G111","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O111","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC111","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB111","v":{"$error":"#DIV/0!"}}]
[null,"Business","High Performance New Construction (HPNC) Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G112","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O112","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC112","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB112","v":{"$error":"#DIV/0!"}}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G113","v":4.4948400972179972},{"$f":"'CE Results'!$O113","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC113","v":0},{"$f":"'CE Results'!$AB113","v":0}]
[null,"Business","EBCx Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G115","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O115","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC115","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB115","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G116","v":2.126370688560844},{"$f":"'CE Results'!$O116","v":4659526.2594423229},{"$f":"'CE Results'!$AC116","v":1.4864245710691644E-8},{"$f":"'CE Results'!$AB116","v":1.1148184283018733E-4}]
[null,"Business","Energy Manager Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G117","v":11.665141232752537},{"$f":"'CE Results'!$O117","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC117","v":0},{"$f":"'CE Results'!$AB117","v":0}]
[null,"Business","M&T Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G118","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O118","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC118","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB118","v":{"$error":"#DIV/0!"}}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G120","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O120","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC120","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB120","v":{"$error":"#DIV/0!"}}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G121","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O121","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC121","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB121","v":{"$error":"#DIV/0!"}}]
[null,"Business","Retrofit Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G122","v":1.6333293981679373},{"$f":"'CE Results'!$O122","v":2.0455033891121754},{"$f":"'CE Results'!$AC122","v":3.1984915410119212E-2},{"$f":"'CE Results'!$AB122","v":314.44370001926967}]
[null,"Business","Small Business Lighting Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G123","v":1.1240054458230293},{"$f":"'CE Results'!$O123","v":2.2161875153985311},{"$f":"'CE Results'!$AC123","v":3.0828140632487074E-2},{"$f":"'CE Results'!$AB123","v":242.96557914337899}]
[null,"Business","P4P Pilot Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G125","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O125","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC125","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB125","v":{"$error":"#DIV/0!"}}]
[null,"Business","Audit Funding Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G126","v":0.95154755832141324},{"$f":"'CE Results'!$O126","v":1.7054581724136295},{"$f":"'CE Results'!$AC126","v":4.6312403373405094E-2},{"$f":"'CE Results'!$AB126","v":217.25492734824141}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G127","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O127","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC127","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB127","v":{"$error":"#DIV/0!"}}]
[null,"Business","PSU Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G128","v":2.0947341674738325},{"$f":"'CE Results'!$O128","v":2.778282472679185},{"$f":"'CE Results'!$AC128","v":2.8576799776624667E-2},{"$f":"'CE Results'!$AB128","v":200.2662128345857}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G130","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O130","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC130","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB130","v":{"$error":"#DIV/0!"}}]
[null,"Business","Enabled Savings Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G131","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O131","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC131","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB131","v":{"$error":"#DIV/0!"}}]
[null,"Business","ENERNOC Pilot Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G132","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O132","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC132","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB132","v":{"$error":"#DIV/0!"}}]
[null,"Business","SEG Pilot Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G133","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O133","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC133","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB133","v":{"$error":"#DIV/0!"}}]
[null,"Business","M&T Oshawa PUC Networks Inc. CFF - V2","All Program Years",{"$f":"'CE Results'!$G135","v":0.45529073411860616},{"$f":"'CE Results'!$O135","v":0.12659119814274136},{"$f":"'CE Results'!$AC135","v":0.29109599999999974},{"$f":"'CE Results'!$AB135","v":{"$error":"#DIV/0!"}}]
[null,"Business","Energy Performance Program","All Program Years",{"$f":"'CE Results'!$G136","v":0},{"$f":"'CE Results'!$O136","v":0},{"$f":"'CE Results'!$AC136","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB136","v":{"$error":"#DIV/0!"}}]
[null,"Business","BRI Oshawa PUCN CFF","All Program Years",{"$f":"'CE Results'!$G137","v":1.4311627459187615},{"$f":"'CE Results'!$O137","v":0.85800212241934604},{"$f":"'CE Results'!$AC137","v":8.1034982680132372E-2},{"$f":"'CE Results'!$AB137","v":682.58839224756275}]
[null,"Business","EBCx Oshawa PUC Networks Inc. CFF-V2","All Program Years",{"$f":"'CE Results'!$G138","v":1.5689956047560416},{"$f":"'CE Results'!$O138","v":0.6039418705831211},{"$f":"'CE Results'!$AC138","v":0.21693779411090994},{"$f":"'CE Results'!$AB138","v":470.23088002817974}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G140","v":1.1916217706287116},{"$f":"'CE Results'!$O140","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC140","v":0},{"$f":"'CE Results'!$AB140","v":0}]
[null,"Consumer","RNC Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G141","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O141","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC141","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB141","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G142","v":2.1997621644918355},{"$f":"'CE Results'!$O142","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC142","v":0},{"$f":"'CE Results'!$AB142","v":0}]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc.","All Program Years",{"$f":"'CE Results'!$G143","v":7.4523201987346086},{"$f":"'CE Results'!$O143","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC143","v":0},{"$f":"'CE Results'!$AB143","v":0}]
[null,"Consumer","Coupons Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G144","v":-3.3206240400151659},{"$f":"'CE Results'!$O144","v":4.504693737598914},{"$f":"'CE Results'!$AC144","v":1.3989069662532145E-2},{"$f":"'CE Results'!$AB144","v":212.60274793638209}]
[null,"Consumer","Home Assistance Program (HAP) Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G145","v":1.9826090404956647},{"$f":"'CE Results'!$O145","v":3.2026257392897879},{"$f":"'CE Results'!$AC145","v":4.8090142321278943E-2},{"$f":"'CE Results'!$AB145","v":93.457779857389738}]
[null,"Consumer","RNC Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G146","v":0.54281526523331847},{"$f":"'CE Results'!$O146","v":1.0091818981399057},{"$f":"'CE Results'!$AC146","v":6.0609654157107069E-2},{"$f":"'CE Results'!$AB146","v":1282.7980135988412}]
[null,"Consumer","HVAC Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G147","v":1.3512132855731185},{"$f":"'CE Results'!$O147","v":1.8972869556414658},{"$f":"'CE Results'!$AC147","v":5.9681632087209995E-2},{"$f":"'CE Results'!$AB147","v":198.39131190840251}]
[null,"Consumer","Appliance Retirement Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G148","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$O148","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AC148","v":{"$error":"#DIV/0!"}},{"$f":"'CE Results'!$AB148","v":{"$error":"#DIV/0!"}}]
[null,"Consumer","Home Energy Reports - Oshawa PUC Networks Inc. CFF","All Program Years",{"$f":"'CE Results'!$G149","v":19.52305546540957},{"$f":"'CE Results'!$O149","v":16.976569969921368},{"$f":"'CE Results'!$AC149","v":6.8539286573223265E-2},{"$f":"'CE Results'!$AB149","v":11.579244248321352}]
[]
[]
[null,"Business","All Programs","All Program Years",{"$f":"'CE Results'!$G152","v":1.7127729070637374},{"$f":"'CE Results'!$O152","v":2.9158640536647651},{"$f":"'CE Results'!$AC152","v":2.3803982033841251E-2},{"$f":"'CE Results'!$AB152","v":190.09892455266149}]
[null,"Consumer","All Programs","All Program Years",{"$f":"'CE Results'!$G153","v":17.841529574322664},{"$f":"'CE Results'!$O153","v":4.5436374659418144},{"$f":"'CE Results'!$AC153","v":2.1875077252922079E-2},{"$f":"'CE Results'!$AB153","v":84.493274334892078}]
[null,"Total","All Programs","All Program Years",{"$f":"'CE Results'!$G154","v":3.1746631497256659},{"$f":"'CE Results'!$O154","v":3.5657524584789293},{"$f":"'CE Results'!$AC154","v":2.2994458968122442E-2},{"$f":"'CE Results'!$AB154","v":126.81625647532034}]

{"sheet":"ADMIN INPUT >>","index":19,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Admin Input Module"]
["INSTRUCTIONS:"]
["This module is intended for administrative use only."]
[]
[1,"Using the drop-down in the \"ADMIN OPTIONS\" worksheet, select the peak demand definition"]
[2,"Input the modeling assumption in the \"CE Parameters\" worksheet (e.g., inflation rate, discount rates, base year, etc.)"]
[3,"Input the current avoided ratepayer cost table in the \"Rates Table\" worksheet"]
[4,"Input the current avoided cost table in the \"Avoided Cost Table\" worksheet, keep in mind the peak definition used and the dollar year of the table when inputting the table"]

{"sheet":"ADMIN OPTIONS","index":20,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,1,1,6]]}
[null,"Admin Input Module: \nAdministrative Options","OPA/admin users can modify the definition of peak demand (summer or winter) and the display format (depending on screen resolution)"]
[null,"Select the peak demand definition from the drop-down in cell B5. Select the display format from the drop-down in cell B11."]
[]
[null,"Peak Demand Savings Definition",null,"CAUTION: if modifying peak demand to winter from summer, the avoided cost assumptions may also need to be modified"]
[null,"Summer Peak Demand",null,"Click here to go to the avoided cost assumptions worksheet"]
[]
[]
[]
[]
[null,"Display Format",null,"Note: \"Small Format\" is recommended for displays with a resolution of 1024x768 or lower"]
[null,"Small Format"]

{"sheet":"CE Parameters","index":21,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,1,11,4],[0,2,0,3],[0,4,0,6],[1,1,1,6],[9,1,9,4],[10,1,10,4],[4,1,4,5],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4]]}
[null,"Admin Input Module: \nCost Effectiveness Parameters","OPA/admin users can modify the assumptions used in the calculation of lifetime benefits and costs for each measure, initiative, and program. "]
[null,"Input the assumptions in the yellow cells in column F."]
[]
[]
[null,"Cost Effectiveness Parameters"]
[null,"Base Year of Projections:",null,null,null,2015]
[null,"Discount Rate (real): ",null,null,null,0.04]
[null,"Societal Discount Rate (real): ",null,null,null,0.04]
[null,"Inflation Rate:",null,null,null,0.02]
[null,"Transmission System Losses: ",null,null,null,2.5000000000000001E-2]
[null,"Distribution System Losses: ",null,null,null,4.2000000000000003E-2]
[null,"Non-Energy Benefits Adder",null,null,null,0.15]

{"sheet":"Rates Table","index":22,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,1,6,1],[5,2,6,2],[5,3,5,5],[0,5,0,6],[0,2,0,4],[1,1,1,6]]}
[null,"Admin Input Module: \nRates Table","OPA/Admin users input the ratepayer cost assumptions provided by OPA."]
[null,"Input ratepayer assumptions by year in column D. The value in cell F4 should reflect the dollar year of the ratepayer assumptions provided, the values used in the model are automatically converted from the year specified in this cell to the base year specified in the \"CE Parameters\" worksheet. If needed, the user can modify the ratepayer cost analysis years in column C."]
[]
[null,"Inflation Rate:",{"$f":"inflationRate","v":0.02},"Adjusted for inflation",null,2007]
[]
[null,"Year #","Year","Electricity",null,null,"Natural Gas","Water","Propane","Heating Oil"]
[null,null,null,{"$f":"$F$4&\" $/MWh\"","v":"2007 $/MWh"},{"$f":"$F$4&\" $/kWh\"","v":"2007 $/kWh"},{"$f":"firstYear &\" $/kWh\"","v":"2015 $/kWh"},{"$f":"firstYear &\" $/MMBtu\"","v":"2015 $/MMBtu"},"$/L",{"$f":"firstYear &\" $/L\"","v":"2015 $/L"},{"$f":"firstYear &\" $/L\"","v":"2015 $/L"}]
[null,1,2015,108.76,{"$f":"D8/1000","v":0.10876000000000001},{"$f":"E8*(1+inflationRate)^(firstYear-$F$4)","v":0.12742967427780641},{"$f":"'Avoided Cost Table'!O57/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R57","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O57*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P57*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,2,2016,108.86,{"$f":"D9/1000","v":0.10886},0.12754684021590662,{"$f":"'Avoided Cost Table'!O58/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R58","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O58*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P58*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,3,2017,109.44,0.10944,0.12822640265688792,{"$f":"'Avoided Cost Table'!O59/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R59","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O59*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P59*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,4,2018,109.99,0.10998999999999999,0.12887081531643918,{"$f":"'Avoided Cost Table'!O60/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R60","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O60*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P60*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,5,2019,111.76,0.11176,0.13094465242081318,{"$f":"'Avoided Cost Table'!O61/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R61","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O61*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P61*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,6,2020,112.72,0.11272,0.13206944542657537,{"$f":"'Avoided Cost Table'!O62/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R62","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O62*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P62*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,7,2021,108.05,0.10804999999999999,0.12659779611729477,{"$f":"'Avoided Cost Table'!O63/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R63","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O63*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P63*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,8,2022,106.69,0.10668999999999999,0.12500433935913169,{"$f":"'Avoided Cost Table'!O64/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R64","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O64*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P64*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,9,2023,105.78,0.10578,0.12393812932241964,{"$f":"'Avoided Cost Table'!O65/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R65","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O65*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P65*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,10,2024,105.92,0.10592,0.12410216163575996,{"$f":"'Avoided Cost Table'!O66/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R66","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O66*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P66*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,11,2025,105.86,0.10586,0.12403186207289982,{"$f":"'Avoided Cost Table'!O67/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R67","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O67*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P67*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,12,2026,107.09,0.10709,0.12547300311153262,{"$f":"'Avoided Cost Table'!O68/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R68","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O68*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P68*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,13,2027,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O69/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R69","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O69*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P69*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,14,2028,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O70/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R70","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O70*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P70*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,15,2029,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O71/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R71","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O71*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P71*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,16,2030,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O72/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R72","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O72*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P72*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,17,2031,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O73/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R73","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O73*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P73*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,18,2032,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O74/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R74","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O74*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P74*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,19,2033,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O75/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R75","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O75*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P75*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,20,2034,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O76/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R76","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O76*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P76*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,21,2035,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O77/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R77","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O77*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P77*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,22,2036,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O78/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R78","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O78*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P78*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,23,2037,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O79/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R79","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O79*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P79*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,24,2038,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O80/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R80","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O80*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P80*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,25,2039,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O81/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R81","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O81*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P81*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,26,2040,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O82/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R82","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O82*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P82*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,27,2041,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O83/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R83","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O83*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P83*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,28,2042,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O84/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R84","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O84*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P84*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,29,2043,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O85/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R85","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O85*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P85*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,30,2044,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O86/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R86","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O86*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P86*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,31,2045,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O87/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R87","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O87*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P87*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,32,2046,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O88/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R88","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O88*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P88*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,33,2047,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O89/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R89","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O89*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P89*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,34,2048,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O90/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R90","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O90*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P90*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,35,2049,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O91/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R91","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O91*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P91*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,36,2050,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O92/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R92","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O92*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P92*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,37,2051,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O93/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R93","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O93*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P93*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,38,2052,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O94/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R94","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O94*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P94*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,39,2053,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O95/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R95","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O95*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P95*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,40,2054,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O96/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R96","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O96*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P96*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,41,2055,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O97/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R97","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O97*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P97*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,42,2056,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O98/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R98","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O98*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P98*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]
[null,43,2057,107.7,0.1077,0.12618771533394399,{"$f":"'Avoided Cost Table'!O99/1000+0.14*(1+inflationRate)^(firstYear-$F$4)","v":0.17248811334031716},{"$f":"'Avoided Cost Table'!R99","v":3.7842000000000001E-6},{"$f":"'Avoided Cost Table'!O99*'Avoided Cost Table'!$U$48*0.024","v":0.34743191039999999},{"$f":"'Avoided Cost Table'!P99*'Avoided Cost Table'!$U$49*0.0366","v":0.41068298555999999}]

{"sheet":"Avoided Cost Table","index":23,"n_rows":99,"n_cols":25,"rows_kept":99,"cut":false,"hidden":false,"merged":[[3,11,3,13],[3,3,4,10],[1,1,1,6],[0,2,0,4],[3,14,3,16],[3,17,5,17],[4,21,5,21],[4,22,5,22],[4,23,5,23],[4,24,5,24],[4,19,5,19],[4,20,5,20],[49,2,49,13],[49,14,49,16],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,11,5,11],[4,12,5,12],[49,19,49,22],[54,3,54,5],[54,6,54,8],[54,9,54,10],[54,11,55,11],[53,3,53,10],[53,11,53,13],[53,14,53,16],[53,17,54,17],[54,12,55,12],[54,13,55,13],[54,14,55,14],[54,15,55,15],[54,16,55,16],[53,19,53,21],[53,22,53,24],[54,24,55,24],[54,19,55,19],[54,20,55,20],[54,21,55,21],[54,22,55,22],[54,23,55,23]]}
[null,"Admin Input Module: \nAvoided Cost Table","OPA/Admin users input the avoided cost assumptions provided by OPA."]
[null,"Input the avoided cost values in the yellow cells. The value in cell C4 should reflect the dollar year of the avoided cost assumptions provided, the values used in the model are automatically converted from the year specified in this cell to the base year specified in the \"CE Parameters\" worksheet. Sources of the original data are provided at the bottom of the input table. "]
[]
[null,null,2014,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&$C$4 &\"$/MWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2014$/MWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&$C$4 &\"$/kW-yr)\"","v":"Avoided Capacity Costs (2014$/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&$C$4 &\"$/MMBtu)\"","v":"Avoided Natural Gas Cost (2014$/MMBtu)"},null,null,{"$f":"\"Avoided Water Cost (\"&$C$4 &\"$/Litre)\"","v":"Avoided Water Cost (2014$/Litre)"}]
[null,null,null,null,null,null,null,null,null,null,null,"Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process"]
[null,"Year #","Year","Winter On Peak","Winter Mid-Peak","Winter Off-Peak","Summer On Peak","Summer Mid-Peak","Summer Off-Peak","Shoulder Mid-Peak","Shoulder Off Peak"]
[null,1,2015,46.53326466260355,43.383415882303915,37.762324157495392,33.645373936883715,38.828615645209652,31.873291996204443,47.551308555573158,40.765587112648696,0,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,2,2016,36.076443227943663,31.879221694604166,31.806327296918223,31.39190026324076,36.649975257975171,29.549002746869146,42.243038812689669,35.940486439788685,0,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,3,2017,40.966880334709415,34.95990222631707,28.724867857244153,27.982789247443431,38.384985227902554,30.744083854357271,38.385973267711968,33.512579609130533,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,4,2018,41.965628646919072,35.819276336937214,32.689943912477432,25.137638809563654,36.663605980903114,29.745527359341526,31.774668461453455,26.975685005403143,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,5,2019,40.71066448578442,38.566558107842056,34.372579059376164,37.431978313227248,43.060904222002243,34.672175904315097,36.718285840768665,32.895456351424848,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,6,2020,39.880426353446978,36.860378869626331,34.930808361217316,36.751602697224612,41.056057454580007,33.800370756903931,33.890176119700449,31.228416788392071,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,7,2021,47.27705338845098,45.155688621359801,44.495934977708878,43.912919991369662,48.410031400161699,44.824832840350268,40.188329796676079,38.992957697551724,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,8,2022,48.32941067326837,47.472545681767031,45.757429762668352,42.476658588115988,46.391663594590945,43.934672365874015,40.970797136748189,39.273126796753687,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,9,2023,42.937679278450872,42.844025345300182,42.411049121572944,41.861448236506114,46.179058359739628,42.577661599158766,35.848960749894914,33.642845622813681,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,10,2024,43.28486454461224,42.022868339990062,40.725617193684357,41.901162689518422,46.167611263005305,41.613636315599464,34.450280947312294,32.840977647697386,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,11,2025,44.371394429023503,43.423928859696915,42.153598878095302,40.281128503357095,43.891183888946223,39.212677753384426,36.285159221747882,36.054383770918356,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,12,2026,41.260012438516078,40.084919215911981,39.692942351766384,39.768519401757715,44.014491293650622,38.818492943595807,34.524842692518085,32.619581216439705,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,13,2027,44.005398499037376,41.720470742632074,41.893542574006503,39.315406820905942,42.885242955551639,38.964630271958967,41.17465725820211,39.095869797955956,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,14,2028,43.816790517878637,42.88009441301201,40.201896408900154,41.558729542707994,45.566160508574477,40.745592726502906,36.943704395469638,33.861684725936499,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,15,2029,45.321269237320529,43.694784503174951,41.064360929590663,40.95710795706168,44.425777566287373,40.302760531616201,39.973223560551702,39.187357974905808,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,16,2030,44.178979075605874,43.167286582119885,41.250430595285778,42.100434706851203,45.831913731722288,39.884388117003944,36.327851195602818,34.495697809929332,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,17,2031,43.525311423764919,42.39563007561911,40.0418747483155,40.947949570990019,43.954192500246137,38.568566115080579,38.453964866592941,37.292702749889848,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,18,2032,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,19,2033,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,20,2034,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,21,2035,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,22,2036,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,23,2037,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,24,2038,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,25,2039,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,26,2040,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,27,2041,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,28,2042,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,29,2043,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,30,2044,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,31,2045,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,32,2046,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,33,2047,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,34,2048,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,35,2049,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,36,2050,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.8276008158760395,4.7282127725527552,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,37,2051,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,38,2052,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,39,2053,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,40,2054,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,41,2055,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6]
[null,42,2056,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6,null,"Propane Adjustment Factor",1.712,"Assumed MMBtu/L ",2.4E-2]
[null,43,2057,41.956996643774865,40.898912489637482,39.23724352860166,40.564540314444592,43.375503625372922,38.15425511036586,36.42310849125429,33.609781795323812,162.14711538816007,3.4024201351957979,4.3,8.2899999999999991,8.2899999999999991,8.2899999999999991,3.7100000000000001E-6,null,"Heating Oil Adjustment Factor",1.327,"Assumed MMBtu/L",3.6999999999999998E-2]
[null,null,"Source: IPSP Revised Table 3, D-4-1 Attachment 3 contained in GEC IR 28 (I-22-28, p.3) except for subsequent OPA modification to avoided capacity costs, values beyond 2027 are equal to the 2027 values",null,null,null,null,null,null,null,null,null,null,null,"Source: IPSP D-3-1 Attachment 4, p.6",null,null,"Source: Ontario Regulation 450/07",null,"Source: Derived from historic relationship with natural gas and National Propane Gas Association"]
[]
[null,"Inflation Rate:",{"$f":"inflationRate","v":0.02},null,"Adjusted for inflation"]
[]
[null,null,null,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&firstYear&\" $/kWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2015 $/kWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&firstYear&\" $/kW-yr)\"","v":"Avoided Capacity Costs (2015 $/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&firstYear&\" $/MMBtu)\"","v":"Avoided Natural Gas Cost (2015 $/MMBtu)"},null,null,"Avoided Water Cost",null,{"$f":"\"Avoided Propane (\"&firstYear&\" $/L)\"","v":"Avoided Propane (2015 $/L)"},null,null,{"$f":"\"Avoided Heating Oil Cost (\"&firstYear&\" $/L)\"","v":"Avoided Heating Oil Cost (2015 $/L)"}]
[null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process",null,null,"Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process"]
["Discount Factor","Year #","Year","On Peak","Mid-Peak","Off-Peak","On Peak","Mid-Peak","Off-Peak","Mid-Peak","Off Peak",null,null,null,null,null,null,"$/Litre"]
[{"$f":"1*(1+inflationRate)^(firstYear-$C57)","v":1},1,{"$f":"$C$7","v":2015},{"$f":"D7*(1+inflationRate)^(firstYear-$C$4)/1000","v":4.7463929955855619E-2},4.425108419994999E-2,3.8517570640645302E-2,3.4318281415621391E-2,3.9605187958113845E-2,3.2510757836128536E-2,4.8502334726684623E-2,4.1580898854901668E-2,{"$f":"L7*(1+inflationRate)^(firstYear-$C$4)","v":0},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,{"$f":"(O57*$U$48*$W$48)","v":0.34743191039999999},{"$f":"(P57*$U$48*$W$48)","v":0.34743191039999999},{"$f":"(Q57*$U$48*$W$48)","v":0.34743191039999999},{"$f":"(O57*$U$49*$W$49)","v":0.41517132419999997},{"$f":"(P57*$U$49*$W$49)","v":0.41517132419999997},{"$f":"(Q57*$U$49*$W$49)","v":0.41517132419999997}]
[0.98039215686274506,{"$f":"B57+1","v":2},{"$f":"C57+1","v":2016},3.6797972092502539E-2,3.2516806128496251E-2,3.2442453842856586E-2,3.2019738268505578E-2,3.7382974763134673E-2,3.013998280180653E-2,4.3087899588943462E-2,3.665929616858446E-2,{"$f":"L8*(1+inflationRate)^(firstYear-$C$4)","v":0},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.96116878123798544,{"$f":"B58+1","v":3},{"$f":"C58+1","v":2017},4.1786217941403608E-2,3.5659100270843409E-2,2.9299365214389039E-2,2.85424450323923E-2,3.9152684932460609E-2,3.1358965531444419E-2,3.9153692733066209E-2,3.4182831201313144E-2,{"$f":"L9*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.94232233454704462,4,2018,4.2804941219857458E-2,3.6535661863675961E-2,3.334374279072698E-2,2.5640391585754926E-2,3.7396878100521176E-2,3.0340437906528357E-2,3.2410161830682523E-2,2.7515198705511206E-2,{"$f":"L10*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.9238454260265142,5,2019,4.152487777550011E-2,3.9337889269998899E-2,3.5060030640563691E-2,3.8180617879491792E-2,4.3922122306442289E-2,3.5365619422401399E-2,3.7452651557584038E-2,3.3553365478453341E-2,{"$f":"L11*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.90573080982991594,6,2020,4.0678034880515919E-2,3.7597586447018855E-2,3.5629424528441658E-2,3.7486634751169104E-2,4.1877178603671607E-2,3.4476378172042015E-2,3.456797964209446E-2,3.1852985124159912E-2,{"$f":"L12*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.88797138218619198,7,2021,4.822259445622E-2,4.6058802393786999E-2,4.5385853677263055E-2,4.4791178391197055E-2,4.9378232028164937E-2,4.5721329497157279E-2,4.0992096392609603E-2,3.977281685150276E-2,{"$f":"L13*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.87056017861391388,8,2022,4.9295998886733743E-2,4.8421996595402368E-2,4.6672578357921719E-2,4.3326191759878306E-2,4.7319496866482763E-2,4.4813365813191494E-2,4.1790213079483149E-2,4.0058589332688764E-2,{"$f":"L14*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.85349037119011162,9,2023,4.3796432864019894E-2,4.3700905852206186E-2,4.3259270104004398E-2,4.2698677201236233E-2,4.7102639526934414E-2,4.3429214831141941E-2,3.656593996489281E-2,3.4315702535269957E-2,{"$f":"L15*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.83675526587265847,10,2024,4.4150561835504483E-2,4.2863325706789863E-2,4.1540129537558042E-2,4.2739185943308791E-2,4.7090963488265407E-2,4.2445909041911457E-2,3.5139286566258539E-2,3.3497797200651332E-2,{"$f":"L16*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.82034829987515534,11,2025,{"$f":"D17*(1+inflationRate)^(firstYear-$C$4)/1000","v":4.5258822317603975E-2},4.4292407436890856E-2,4.2996670855657206E-2,4.1086751073424237E-2,4.4769007566725152E-2,3.9996931308452111E-2,3.7010862406182836E-2,3.6775471446336722E-2,{"$f":"L17*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.80426303909328967,12,2026,4.2085212687286398E-2,4.0886617600230227E-2,4.0486801198801714E-2,4.0563889789792869E-2,4.4894781119523636E-2,3.9594862802467726E-2,3.5215339546368449E-2,3.32719728407685E-2,{"$f":"L18*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.78849317558165644,13,2027,4.4885506469018129E-2,4.2554880157484716E-2,4.2731413425486635E-2,4.0101714957324064E-2,4.3742947814662668E-2,3.9743922877398148E-2,4.1998150403366151E-2,3.9877787193915076E-2,{"$f":"L19*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.77303252508005538,14,2028,4.4693126328236209E-2,4.373769630127225E-2,4.1005934337078158E-2,4.2389904133562153E-2,4.6477483718745966E-2,4.1560504581032963E-2,3.7682578483379033E-2,3.4538918420455235E-2,{"$f":"L20*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.75787502458828948,15,2029,4.6227694622066939E-2,4.4568680193238452E-2,4.1885648148182478E-2,4.1776250116202916E-2,4.5314293117613119E-2,4.1108815742248526E-2,4.0772688031762733E-2,3.9971105134403925E-2,{"$f":"L21*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.74301472998851925,16,2030,4.5062558657117988E-2,4.403063231376228E-2,4.2075439207191492E-2,4.2942443400988226E-2,4.6748552006356733E-2,4.0682075879344026E-2,3.7054408219514876E-2,3.5185611766127917E-2,{"$f":"L22*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.72844581371423445,17,2031,4.4395817652240217E-2,4.3243542677131493E-2,4.0842712243281808E-2,4.1766908562409819E-2,4.4833276350251063E-2,3.9339937437382191E-2,3.9223044163924796E-2,3.8038556804887651E-2,{"$f":"L23*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.7141625624649357,18,2032,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L24*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.7001593749656233,19,2033,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L25*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.68643075977021895,20,2034,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L26*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.67297133310805779,21,2035,{"$f":"D27*(1+inflationRate)^(firstYear-$C$4)/1000","v":4.2796136576650365E-2},4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L27*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.65977581677260566,22,2036,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L28*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.64683903605157411,23,2037,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L29*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.63415591769762181,24,2038,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L30*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.62172148793884485,25,2039,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L31*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.60953087052827937,26,2040,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L32*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.59757928483164635,27,2041,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L33*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.58586204395259456,28,2042,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L34*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.57437455289470041,29,2043,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L35*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.56311230675951029,30,2044,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L36*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.55207088897991197,31,2045,{"$f":"D37*(1+inflationRate)^(firstYear-$C$4)/1000","v":4.2796136576650365E-2},4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L37*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.54124596958814919,32,2046,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L38*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.53063330351779314,33,2047,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L39*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.52022872893901284,34,2048,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L40*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.51002816562648323,35,2049,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L41*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.50002761335929735,36,2050,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L42*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.9041528321935606,4.8227770280038103,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.49022315035225233,37,2051,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L43*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.48061093171789437,38,2052,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L44*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.47118718795871989,39,2053,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L45*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.46194822348894127,40,2054,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L46*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.45289041518523643,41,2055,{"$f":"D47*(1+inflationRate)^(firstYear-$C$4)/1000","v":4.2796136576650365E-2},4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L47*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.44401021096591808,42,2056,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L48*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]
[0.4353041283979589,43,2057,4.2796136576650365E-2,4.1716890739430232E-2,4.0021988399173695E-2,4.1375831120733488E-2,4.4243013697880376E-2,3.8917340212573183E-2,3.7151570661079374E-2,3.4281977431230286E-2,{"$f":"L49*(1+inflationRate)^(firstYear-$C$4)","v":165.39005769592328},3.470468537899714,4.3860000000000001,8.4558,8.4558,8.4558,3.7842000000000001E-6,null,0.34743191039999999,0.34743191039999999,0.34743191039999999,0.41517132419999997,0.41517132419999997,0.41517132419999997]

{"sheet":"DEFINED INPUTS >>","index":24,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Defined Inputs Module"]
["INSTRUCTIONS: "]
[]
[1,"To create a custom load profile, select the \"Custom Load Profiles\" worksheet and follow the instructions within the worksheet"]
[2,"To view existing load, select the \"Formatted Load Profiles\" worksheet. "]
[3,"To view existing measures, select the \"Formatted Measure List\" worksheet. "]
[]
["In this Tool, measures are considered a combination of the technology, program, and assumptions. Keep this in mind when adding measures and working with the Program Design Module."]

{"sheet":"Custom Measure Input","index":25,"n_rows":6,"n_cols":34,"rows_kept":6,"cut":false,"hidden":false,"merged":[[4,23,4,30],[1,1,1,6],[0,2,0,5]]}
[null,"Program Design Module: \nCustom Measure Input","Users can create custom measures to add to the repository (\"Formatted Measure List\"). If the measure is not in the repository, it cannot be used in the next step in the program design module.\nCAUTION: If the measure name is already in the repository, the measure cannot be added (a measure name consists of all headings in the table below marked with \"*\")"]
[null,"Use the buttons to add and remove custom measures.\n\"Define Custom Measure\": Activates the form to input custom measure information and add it to the table below (if the entire form is not visible select \"small format\" in the drop down in the \"ADMIN OPTIONS\" tab)\n\"Delete Custom Measure(s)\": To delete measures in the table below, click or highlight any cell in the row of the measures you wish to delete and click the button\n\"Clear All Custom Measures\": Clears all measures\n\"Add Custom Measures to Formatted Measure List\": Once all custom measures are added, click this button to add them to the repository (\"Formatted Measure List\")."]
[null,"Click here to see existing measures in the \"Formatted Measure List\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"*","*","*",null,"*","*","*",null,null,null,null,null,null,null,null,null,"*",null,null,null,null,null,"DUAL BASELINE",null,null,null,null,null,null,null,"*","*"]
[null,"SOURCE","SECTOR","PROGRAM","END-USE","CONSERVATION MEASURE","MEASURE DESCRIPTION","BASE MEASURE","ASSUMED ANNUAL OPERATING HOURS","BASE CASE KW","BASE CASE KWH","CONSERVATION CASE KW","CONSERVATION CASE KWH","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND (KW)","EFFECTIVE USEFUL LIFE (YEAR)","END USE LOAD PROFILE","INCREMENTAL LIFE CYCLE COST ($)","2012 NET-TO-GROSS (ENERGY)","2012 NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS ($/Litre)","EARLY REPLACEMENT","REMAINNG USEFUL LIFE \n(YEAR)","REMAINING LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINING LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING LIFE WATER SAVINGS ($/Litre)","REMAINING INCREMENTAL LIFE CYCLE COST ($)","Weather Sensitive Peak Demand","Distribution (Dx) or Transmission (Tx) Connected","Behind the Meter Project (True/False)"]

{"sheet":"Custom Load Profile Input","index":26,"n_rows":8792,"n_cols":98,"rows_kept":139,"cut":true,"hidden":false,"merged":[[5,20,5,21],[6,20,6,21],[5,19,7,19],[5,18,7,18],[0,2,0,6],[1,1,1,7]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Defined Inputs Module: \nCustom Load Profiles","Users can create new load profiles to add to the repository. If the load profile is not in the repository, it cannot be used in new measure design.\nCAUTION: If the load profile name is already in the repository, the load profile cannot be added (a load profile name consists of all headings in the table below marked with \"*\")"]
[null,"Use the buttons to add and remove custom load profiles.\n\"Add Custom Load Profile: Seasonal Method\": if 8760 data is not available, click the button to open the form and add the information, note: energy load profile must sum to 100%\n\"Add Custom Load Profile: Hourly Method\": if 8760 data is available input the information on the right hand side of this worksheet according to the instructions, once this is complete click the button\n\"Add Custom Load Profiles to Formatted Load Profile List\": Once all desired custom load profiles have been added, click this button to import them to the lookup/reference tab.\n\"Delete Selected Custom Load Profile\": To delete a load profile from the table below, select any cell in the row of the measure you would like to delete and click the button\n\"Clear All Custom Load Profiles\": Click this button to completely clear the table below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector:","Business"]
[null,"Click here to see existing load profiles in the \"Formatted Load Profiles\" list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment:","Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Profile Name:","Refrigerator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector Lookup","Segment Lookup","Sector Lookup","Segment Lookup"]
[null,"*","*","*","*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ6:CQ55)","v":2},{"$f":"SUM(CR6:CR55)","v":16}]
[null,"Load Profile Source","Sector","Segment","Load Profile Name","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Summer Peak Demand","WX Summer Peak Demand","Winter Peak Demand","WX Winter Peak Demand",null,"Hour Index","Date (MM/DD/YYYY)","Load (kWh)",null,{"$f":"SUM(W9:W8792)","v":6.0105704169944596E-2},{"$f":"SUM(X9:X8792)","v":6.9038749016522183E-2},0.167255546813533,6.4321125226860329E-2,9.5911687840289195E-2,0.20436718693285302,0.14070208211714322,0.19829791788285794,{"$f":"AVERAGE(AE9:AE8792)","v":1.2580489065596343E-4},{"$f":"AVERAGE(AF9:AF8792)","v":1.0217808941648417E-4},{"$f":"0.3*MAX(IF($AY$9:$AY$8792=0.3,1,0)*($V$9:$V$8792))+0.39*MAX(IF($AY$9:$AY$8792=0.39,1,0)*($V$9:$V$8792))+0.31*MAX(IF($AY$9:$AY$8792=0.31,1,0)*($V$9:$V$8792))","v":1.2921568627450981E-4},{"$f":"0.65*MAX(IF($AZ$9:$AZ$8792=0.65,1,0)*($V$9:$V$8792))+0.16*MAX(IF($AZ$9:$AZ$8792=0.16,1,0)*($V$9:$V$8792))+0.19*MAX(IF($AZ$9:$AZ$8792=0.19,1,0)*($V$9:$V$8792))","v":1.029616724738676E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS6=\"\",0,1)","v":1},{"$f":"IF(CT6=\"\",0,1)","v":1},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS5,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS5, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":"Business"},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT5,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT5, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Commercial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Profile (%)",null,{"$f":"W6/SUM($V$9:$V$8768)","v":6.010570416994792E-2},{"$f":"X6/SUM($V$9:$V$8768)","v":6.9038749016525999E-2},0.16725554681354224,6.4321125226863882E-2,9.5911687840294496E-2,0.20436718693286432,0.14070208211715099,0.19829791788286891,{"$f":"AE6/SUM($V$9:$V$8792)","v":1.2580489065597039E-4},{"$f":"AF6/SUM($V$9:$V$8792)","v":1.0217808941648982E-4},{"$f":"AG6/SUM($V$9:$V$8792)","v":1.2921568627451697E-4},{"$f":"AH6/SUM($V$9:$V$8792)","v":1.0296167247387329E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS7=\"\",0,1)","v":1},{"$f":"IF(CT7=\"\",0,1)","v":1},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS6,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS6, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":"Consumer"},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT6,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT6, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hour Ending","kWh","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Standard Summer Peak Demand","Standard Winter Peak Demand","Alternative Summer Peak Demand","Alternative Winter Peak Demand",null,"Holiday Flag","Weekend Flag","Month","Winter","Summer","Shoulder","0000 - 0700","0700 - 1100","1100 - 1700","1700 - 2000","2000 - 2200","1700 - 2200","2200 - 2400","Standard Summer Peak Hours","Standard Winter Peak Hours","Alternative Summer Peak Hours","Alternative Winter Peak Hours",null,null,null,null,{"$f":"IF($T$5=BE9,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($T$5=BR9,1,0)","v":0},{"$f":"IF($T$5=BS9,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS7,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS7, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT7,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT7, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Hospital"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"DATE(T5,1,1)","v":"2015-01-01"},1,1.010752688172043E-4,{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AM9=1,OR(AQ9=1,AS9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AM9=1,OR(AR9=1,AT9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AM9=1,AJ9=1),AND(AM9=1,AK9=1),AND(AJ9=0,AK9=0,AM9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":1.010752688172043E-4},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AN9=1,AR9=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AN9=1,OR(AQ9=1,AU9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AN9=1,AJ9=1),AND(AN9=1,AK9=1),AND(AJ9=0,AK9=0,AN9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(AND(AJ9=0,AK9=0,AO9=1,OR(AQ9=1,AR9=1,AU9=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V9*IF(OR(AND(AO9=1,OR(AJ9=1,AK9=1)),AND(AJ9=0,AK9=0,AO9=1,OR(AP9=1,AV9=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IF($V9*AW9>0,$V9*AW9,\"-\")","v":"-"},{"$f":"IF($V9*AX9>0,$V9*AX9,\"-\")","v":"-"},{"$f":"IF($V9*AY9>0,$V9*AY9,\"-\")","v":"-"},{"$f":"IF($V9*AZ9>0,$V9*AZ9,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T9)","v":1},{"$f":"IF(OR(WEEKDAY(T9)=1,WEEKDAY(T9)=7),1,0)","v":0},{"$f":"MONTH(T9)","v":1},{"$f":"IF(OR(MONTH(T9)=12,MONTH(T9)=1,MONTH(T9)=2,MONTH(T9)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T9)=6,MONTH(T9)=7,MONTH(T9)=8,MONTH(T9)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T9)=4,MONTH(T9)=5,MONTH(T9)=10,MONTH(T9)=11),1,0)","v":0},{"$f":"IF(AND(U9>0,U9<8),1,0)","v":1},{"$f":"IF(AND(U9>7,U9<12),1,0)","v":0},{"$f":"IF(AND(U9>11,U9<18),1,0)","v":0},{"$f":"IF(AND(U9>17,U9<21),1,0)","v":0},{"$f":"IF(AND(U9>20,U9<23),1,0)","v":0},{"$f":"IF(AND(U9>17,U9<23),1,0)","v":0},{"$f":"IF(AND(U9>22,U9<25),1,0)","v":0},{"$f":"IF(AND(AK9=0,OR(MONTH(T9)=6, MONTH(T9)=7,MONTH(T9)=8),U9>13,U9<20),1,0)","v":0},{"$f":"IF(AND(AK9=0,OR(MONTH(T9)=1, MONTH(T9)=2,MONTH(T9)=12),U9>18,U9<21),1,0)","v":0},{"$f":"IF(AND(AK9=0,MONTH(T9)=6,U9>13,U9<20),0.3,IF(AND(AK9=0,MONTH(T9)=7,U9>13,U9<20),0.39,IF(AND(AK9=0,MONTH(T9)=8,U9>13,U9<20),0.31,0)))","v":0},{"$f":"IF(AND(AK9=0,MONTH(T9)=1,U9>18,U9<21),0.65,IF(AND(AK9=0,MONTH(T9)=2,U9>18,U9<21),0.16,IF(AND(AK9=0,MONTH(T9)=12,U9>18,U9<21),0.19,0)))","v":0},null,"Baseline Holidays",null,null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,{"$f":"BS9+1","v":2015},2016,2017,2018,2019,2020,2021,{"$f":"BZ9+1","v":2022},{"$f":"CA9+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS8,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS8, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT8,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT8, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Hotel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(T9=\"-\",T9,IF(U10=1,T9+1,T9))","v":"2015-01-01"},{"$f":"IF(U9+1>24,1,U9+1)","v":2},1.010752688172043E-4,{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AM10=1,OR(AQ10=1,AS10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AM10=1,OR(AR10=1,AT10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AM10=1,AJ10=1),AND(AM10=1,AK10=1),AND(AJ10=0,AK10=0,AM10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":1.010752688172043E-4},"-",{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AN10=1,OR(AQ10=1,AU10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AN10=1,AJ10=1),AND(AN10=1,AK10=1),AND(AJ10=0,AK10=0,AN10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(AND(AJ10=0,AK10=0,AO10=1,OR(AQ10=1,AR10=1,AU10=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V10*IF(OR(AND(AO10=1,OR(AJ10=1,AK10=1)),AND(AJ10=0,AK10=0,AO10=1,OR(AP10=1,AV10=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,1,0,1,1,0,0,{"$f":"IF(AND(U10>0,U10<8),1,0)","v":1},{"$f":"IF(AND(U10>7,U10<12),1,0)","v":0},{"$f":"IF(AND(U10>11,U10<18),1,0)","v":0},{"$f":"IF(AND(U10>17,U10<21),1,0)","v":0},{"$f":"IF(AND(U10>20,U10<23),1,0)","v":0},{"$f":"IF(AND(U10>17,U10<23),1,0)","v":0},{"$f":"IF(AND(U10>22,U10<25),1,0)","v":0},{"$f":"IF(AND(AK10=0,OR(MONTH(T10)=6, MONTH(T10)=7,MONTH(T10)=8),U10>13,U10<20),1,0)","v":0},{"$f":"IF(AND(AK10=0,OR(MONTH(T10)=1, MONTH(T10)=2,MONTH(T10)=12),U10>18,U10<21),1,0)","v":0},{"$f":"IF(AND(AK10=0,MONTH(T10)=6,U10>13,U10<20),0.3,IF(AND(AK10=0,MONTH(T10)=7,U10>13,U10<20),0.39,IF(AND(AK10=0,MONTH(T10)=8,U10>13,U10<20),0.31,0)))","v":0},{"$f":"IF(AND(AK10=0,MONTH(T10)=1,U10>18,U10<21),0.65,IF(AND(AK10=0,MONTH(T10)=2,U10>18,U10<21),0.16,IF(AND(AK10=0,MONTH(T10)=12,U10>18,U10<21),0.19,0)))","v":0},null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE10:CN10)","v":"2015-01-01"},null,"New Years Day","2000-01-01",{"$f":"IF(WEEKDAY(DATE(BF9,1,1))=1,DATE(BF9,1,2),IF(WEEKDAY(DATE(BF9,1,1))=7,DATE(BF9,1,3),DATE(BF9,1,1)))","v":"2001-01-01"},{"$f":"IF(WEEKDAY(DATE(BG9,1,1))=1,DATE(BG9,1,2),IF(WEEKDAY(DATE(BG9,1,1))=7,DATE(BG9,1,3),DATE(BG9,1,1)))","v":"2002-01-01"},"2003-01-01","2004-01-01","2005-01-03","2006-01-02","2007-01-01","2008-01-01","2009-01-01","2010-01-01","2011-01-03","2012-01-02","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-02","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-03","2023-01-02","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-03","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-03","2034-01-02","2035-01-01",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS9,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS9, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT9,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT9, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Non_Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(T10=\"-\",T10,IF(U11=1,T10+1,T10))","v":"2015-01-01"},{"$f":"IF(U10+1>24,1,U10+1)","v":3},1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE11:CN11)","v":"2015-02-16"},null,"Family Day",null,null,null,null,null,null,null,null,"2008-02-18",{"$f":"CHOOSE(WEEKDAY(DATE(BN9,MONTH($BM$11),15),2),DATE(BN9,MONTH($BM$11),15),DATE(BN9,MONTH($BM$11),15)+6,DATE(BN9,MONTH($BM$11),15)+5,DATE(BN9,MONTH($BM$11),15)+4,DATE(BN9,MONTH($BM$11),15)+3,DATE(BN9,MONTH($BM$11),15)+2,DATE(BN9,MONTH($BM$11),15)+1)","v":"2009-02-16"},{"$f":"CHOOSE(WEEKDAY(DATE(BO9,MONTH($BM$11),15),2),DATE(BO9,MONTH($BM$11),15),DATE(BO9,MONTH($BM$11),15)+6,DATE(BO9,MONTH($BM$11),15)+5,DATE(BO9,MONTH($BM$11),15)+4,DATE(BO9,MONTH($BM$11),15)+3,DATE(BO9,MONTH($BM$11),15)+2,DATE(BO9,MONTH($BM$11),15)+1)","v":"2010-02-15"},"2011-02-21","2012-02-20","2013-02-18","2014-02-17","2015-02-16","2016-02-15","2017-02-20","2018-02-19","2019-02-18","2020-02-17","2021-02-15","2022-02-21","2023-02-20","2024-02-19","2025-02-17","2026-02-16","2027-02-15","2028-02-21","2029-02-19","2030-02-18","2031-02-17","2032-02-16","2033-02-21","2034-02-20","2035-02-19",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS10,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS10, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT10,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT10, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Large_Office"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"2015-01-01",4,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE12:CN12)","v":"2015-04-03"},null,"Good Friday","2000-04-21","2001-04-13","2002-03-29","2003-04-18","2004-04-09","2005-03-25","2006-04-14","2007-04-06","2008-03-21","2009-04-10","2010-04-02","2011-04-22","2012-04-06","2013-03-29","2014-04-18","2015-04-03","2016-03-25","2017-04-14","2018-03-30","2019-04-19","2020-04-10","2021-04-02","2022-04-15","2023-04-07","2024-03-29","2025-04-18","2026-03-04","2027-03-26","2028-04-14","2029-03-30","2030-04-19","2031-04-11","2032-03-26","2033-04-15","2034-04-07","2035-03-23",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS11,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS11, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT11,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT11, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Nursing_Home"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2015-01-01",5,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE13:CN13)","v":"2015-04-06"},null,"Easter Monday",{"$f":"BE12+3","v":"2000-04-24"},{"$f":"BF12+3","v":"2001-04-16"},"2002-04-01","2003-04-21","2004-04-12","2005-03-28","2006-04-17","2007-04-09","2008-03-24","2009-04-13","2010-04-05","2011-04-25","2012-04-09","2013-04-01","2014-04-21","2015-04-06","2016-03-28","2017-04-17","2018-04-02","2019-04-22","2020-04-13","2021-04-05","2022-04-18","2023-04-10","2024-04-01","2025-04-21","2026-03-07","2027-03-29","2028-04-17","2029-04-02","2030-04-22","2031-04-14","2032-03-29","2033-04-18","2034-04-10",{"$f":"CN12+3","v":"2035-03-26"},null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS12,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS12, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT12,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT12, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Commercial_Buildings"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"2015-01-01",6,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($BE$8:$CN$8,BE14:CN14)","v":"2015-05-18"},null,"Victoria Day","2000-05-22",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$14),18),2),DATE(BF9,MONTH($BE$14),18),DATE(BF9,MONTH($BE$14),18)+6,DATE(BF9,MONTH($BE$14),18)+5,DATE(BF9,MONTH($BE$14),18)+4,DATE(BF9,MONTH($BE$14),18)+3,DATE(BF9,MONTH($BE$14),18)+2,DATE(BF9,MONTH($BE$14),18)+1)","v":"2001-05-21"},"2002-05-20","2003-05-19","2004-05-24","2005-05-23","2006-05-22","2007-05-21","2008-05-19","2009-05-18","2010-05-24","2011-05-23","2012-05-21","2013-05-20","2014-05-19","2015-05-18","2016-05-23","2017-05-22","2018-05-21","2019-05-20","2020-05-18","2021-05-24","2022-05-23","2023-05-22","2024-05-20","2025-05-19","2026-05-18","2027-05-24","2028-05-22","2029-05-21","2030-05-20","2031-05-19","2032-05-24","2033-05-23","2034-05-22","2035-05-21",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS13,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS13, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT13,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT13, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Hotel_Motel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"2015-01-01",7,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,"2015-07-01",null,"Canada Day","2000-07-01",{"$f":"DATE(BF9,7,1)","v":"2001-07-01"},"2002-07-01","2003-07-01","2004-07-01","2005-07-01","2006-07-01","2007-07-01","2008-07-01","2009-07-01","2010-07-01","2011-07-01","2012-07-01","2013-07-01","2014-07-01","2015-07-01","2016-07-01","2017-07-01","2018-07-01","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS14,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS14, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT14,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT14, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Non_Food_Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"2015-01-01",8,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"2015-08-03",null,"August Civic Holiday","2000-08-07",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$16),1),2),DATE(BF9,MONTH($BE$16),1),DATE(BF9,MONTH($BE$16),1)+6,DATE(BF9,MONTH($BE$16),1)+5,DATE(BF9,MONTH($BE$16),1)+4,DATE(BF9,MONTH($BE$16),1)+3,DATE(BF9,MONTH($BE$16),1)+2,DATE(BF9,MONTH($BE$16),1)+1)","v":"2001-08-06"},"2002-08-05","2003-08-04","2004-08-02","2005-08-01","2006-08-07","2007-08-06","2008-08-04","2009-08-03","2010-08-02","2011-08-01","2012-08-06","2013-08-05","2014-08-04","2015-08-03","2016-08-01","2017-08-07","2018-08-06","2019-08-05","2020-08-03","2021-08-02","2022-08-01","2023-08-07","2024-08-05","2025-08-04","2026-08-03","2027-08-02","2028-08-07","2029-08-06","2030-08-05","2031-08-04","2032-08-02","2033-08-01","2034-08-07","2035-08-06",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS15,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS15, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT15,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT15, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Other_Office"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"2015-01-01",9,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"2015-09-07",null,"Labour Day","2000-09-04",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$17),1),2),DATE(BF9,MONTH($BE$17),1),DATE(BF9,MONTH($BE$17),1)+6,DATE(BF9,MONTH($BE$17),1)+5,DATE(BF9,MONTH($BE$17),1)+4,DATE(BF9,MONTH($BE$17),1)+3,DATE(BF9,MONTH($BE$17),1)+2,DATE(BF9,MONTH($BE$17),1)+1)","v":"2001-09-03"},"2002-09-02","2003-09-01","2004-09-06","2005-09-05","2006-09-04","2007-09-03","2008-09-01","2009-09-07","2010-09-06","2011-09-05","2012-09-03","2013-09-02","2014-09-01","2015-09-07","2016-09-05","2017-09-04","2018-09-03","2019-09-02","2020-09-07","2021-09-06","2022-09-05","2023-09-04","2024-09-02","2025-09-01","2026-09-07","2027-09-06","2028-09-04","2029-09-03","2030-09-02","2031-09-01","2032-09-06","2033-09-05","2034-09-04","2035-09-03",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS16,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS16, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT16,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT16, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Restaurant"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"2015-01-01",10,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"2015-10-12",null,"Thanksgiving Day","2000-10-09",{"$f":"CHOOSE(WEEKDAY(DATE(BF9,MONTH($BE$18),8),2),DATE(BF9,MONTH($BE$18),8),DATE(BF9,MONTH($BE$18),8)+6,DATE(BF9,MONTH($BE$18),8)+5,DATE(BF9,MONTH($BE$18),8)+4,DATE(BF9,MONTH($BE$18),8)+3,DATE(BF9,MONTH($BE$18),8)+2,DATE(BF9,MONTH($BE$18),8)+1)","v":"2001-10-08"},"2002-10-14","2003-10-13","2004-10-11","2005-10-10","2006-10-09","2007-10-08","2008-10-13","2009-10-12","2010-10-11","2011-10-10","2012-10-08","2013-10-14","2014-10-13","2015-10-12","2016-10-10","2017-10-09","2018-10-08","2019-10-14","2020-10-12","2021-10-11","2022-10-10","2023-10-09","2024-10-14","2025-10-13","2026-10-12","2027-10-11","2028-10-09","2029-10-08","2030-10-14","2031-10-13","2032-10-11","2033-10-10","2034-10-09","2035-10-08",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS17,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS17, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT17,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT17, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Schools"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"2015-01-01",11,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,"2015-11-11",null,"Remembrance Day","2000-11-11",{"$f":"DATE(BF9,11,11)","v":"2001-11-11"},{"$f":"DATE(BG9,11,11)","v":"2002-11-11"},"2003-11-11","2004-11-11","2005-11-11","2006-11-11","2007-11-11","2008-11-11","2009-11-11","2010-11-11","2011-11-11","2012-11-11","2013-11-11","2014-11-11","2015-11-11","2016-11-11","2017-11-11","2018-11-11","2019-11-11","2020-11-11","2021-11-11","2022-11-11","2023-11-11","2024-11-11","2025-11-11","2026-11-11","2027-11-11","2028-11-11","2029-11-11","2030-11-11","2031-11-11","2032-11-11","2033-11-11","2034-11-11","2035-11-11",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS18,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS18, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT18,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT18, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"University_Colleges"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2015-01-01",12,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"2015-12-25",null,"Christmas Day","2000-12-25",{"$f":"IF(WEEKDAY(DATE(BF9,12,25))=1,DATE(BF9,12,27),IF(WEEKDAY(DATE(BF9,12,25))=7,DATE(BF9,12,28),DATE(BF9,12,25)))","v":"2001-12-25"},{"$f":"IF(WEEKDAY(DATE(BG9,12,25))=1,DATE(BG9,12,27),IF(WEEKDAY(DATE(BG9,12,25))=7,DATE(BG9,12,28),DATE(BG9,12,25)))","v":"2002-12-25"},"2003-12-25","2004-12-28","2005-12-27","2006-12-25","2007-12-25","2008-12-25","2009-12-25","2010-12-28","2011-12-27","2012-12-25","2013-12-25","2014-12-25","2015-12-25","2016-12-27","2017-12-25","2018-12-25","2019-12-25","2020-12-25","2021-12-28","2022-12-27","2023-12-25","2024-12-25","2025-12-25","2026-12-25","2027-12-28","2028-12-25","2029-12-25","2030-12-25","2031-12-25","2032-12-28","2033-12-27","2034-12-25","2035-12-25",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS19,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS19, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT19,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT19, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Warehouse_Wholesale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"2015-01-01",13,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,"2015-12-27",null,"Boxing Day","2000-12-26",{"$f":"IF(OR(WEEKDAY(DATE(BF9,12,26))=1,WEEKDAY(DATE(BF9,12,26))=7),DATE(BF9,12,27),DATE(BF9,12,26))","v":"2001-12-26"},{"$f":"IF(OR(WEEKDAY(DATE(BG9,12,26))=1,WEEKDAY(DATE(BG9,12,26))=7),DATE(BG9,12,27),DATE(BG9,12,26))","v":"2002-12-26"},"2003-12-26","2004-12-27","2005-12-26","2006-12-26","2007-12-26","2008-12-26","2009-12-27","2010-12-27","2011-12-26","2012-12-26","2013-12-26","2014-12-26","2015-12-27","2016-12-26","2017-12-26","2018-12-26","2019-12-26","2020-12-27","2021-12-27","2022-12-26","2023-12-26","2024-12-26","2025-12-26","2026-12-27","2027-12-27","2028-12-26","2029-12-26","2030-12-26","2031-12-26","2032-12-27","2033-12-26","2034-12-26","2035-12-26",null,null,0,1,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS20,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS20, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT20,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT20, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":"Residential"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"2015-01-01",14,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS21,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS21, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT21,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT21, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"2015-01-01",15,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS22,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS22, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT22,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT22, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"2015-01-01",16,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS23,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS23, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT23,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT23, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"2015-01-01",17,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS24,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS24, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT24,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT24, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"2015-01-01",18,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS25,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS25, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT25,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT25, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"2015-01-01",19,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-",1.010752688172043E-4,"-",6.5698924731182802E-5,null,1,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS27=\"\",0,1)","v":0},{"$f":"IF(CT27=\"\",0,1)","v":0},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS26,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS26, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT26,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT26, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"2015-01-01",20,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-",1.010752688172043E-4,"-",6.5698924731182802E-5,null,1,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS27,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS27, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT27,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT27, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"2015-01-01",21,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS28,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS28, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT28,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT28, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"2015-01-01",22,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS29,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS29, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT29,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT29, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"2015-01-01",23,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS30,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS30, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT30,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT30, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"2015-01-01",24,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,1,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS31,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS31, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT31,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT31, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"2015-01-02",1,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS32,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS32, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT32,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT32, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"2015-01-02",2,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS33,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS33, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT33,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT33, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"2015-01-02",3,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS34,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS34, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT34,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT34, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"2015-01-02",4,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS35,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS35, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT35,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT35, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"2015-01-02",5,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS36,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS36, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT36,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT36, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"2015-01-02",6,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS37,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS37, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT37,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT37, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"2015-01-02",7,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS38,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS38, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT38,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT38, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"2015-01-02",8,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS39,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS39, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT39,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT39, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"2015-01-02",9,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS40,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS40, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT40,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT40, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"2015-01-02",10,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS41,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS41, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT41,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT41, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"2015-01-02",11,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS42,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS42, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT42,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT42, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"2015-01-02",12,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS43,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS43, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT43,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT43, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"2015-01-02",13,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS44,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS44, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT44,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT44, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"2015-01-02",14,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS45,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS45, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT45,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT45, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"2015-01-02",15,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS46,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS46, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT46,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT46, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"2015-01-02",16,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS47,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS47, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT47,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT47, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"2015-01-02",17,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS48,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS48, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT48,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT48, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"2015-01-02",18,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS49,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS49, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT49,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT49, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"2015-01-02",19,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-",1.010752688172043E-4,"-",6.5698924731182802E-5,null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS50,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS50, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT50,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT50, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"2015-01-02",20,1.010752688172043E-4,1.010752688172043E-4,"-","-","-","-","-","-","-","-",1.010752688172043E-4,"-",6.5698924731182802E-5,null,0,0,1,1,0,0,0,0,0,1,0,1,0,0,1,0,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS51,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS51, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT51,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT51, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"2015-01-02",21,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS52,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS52, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT52,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT52, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"2015-01-02",22,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,1,1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS53,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS53, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT53,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT53, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"2015-01-02",23,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS54,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS54, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT54,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT54, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"2015-01-02",24,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,0,0,0,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CS56=\"\",0,1)","v":0},{"$f":"IF(CT56=\"\",0,1)","v":0},{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS55,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS55, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT55,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT55, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"2015-01-03",1,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS56,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS56, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT56,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT56, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"2015-01-03",2,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS57,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS57, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT57,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT57, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"2015-01-03",3,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS58,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS58, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT58,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT58, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"2015-01-03",4,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS59,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS59, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT59,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT59, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"2015-01-03",5,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS60,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS60, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT60,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT60, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"2015-01-03",6,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS61,'Formatted Load Profiles'!$D$6:$D$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$D$6:$D$1992, MATCH(0, COUNTIF($CS$5:CS61, 'Formatted Load Profiles'!$D$6:$D$1992), 0)))","v":""},{"$f":"IF(INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT61,'Formatted Load Profiles'!$E$6:$E$1992), 0))=0,\"\",INDEX('Formatted Load Profiles'!$E$6:$E$1992, MATCH(0, COUNTIF($CT$5:CT61, 'Formatted Load Profiles'!$E$6:$E$1992), 0)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,"2015-01-04",8,1.029616724738676E-4,"-","-",1.029616724738676E-4,"-","-","-","-","-","-","-","-","-",null,0,1,1,1,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,"2015-01-09",16,1.010752688172043E-4,"-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367,"2015-01-16",7,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,"2015-01-22",1,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654,"2015-01-28",6,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,"2015-02-03",15,1.0381097560975609E-4,"-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,"2015-02-09",5,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1104,"2015-02-15",24,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,1,2,1,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180,"2015-02-19",4,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,2,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1454,"2015-03-02",14,1.0381097560975609E-4,"-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1482,"2015-03-03",18,1.029616724738676E-4,1.029616724738676E-4,"-","-","-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1601,"2015-03-08",17,1.0381097560975609E-4,"-","-",1.0381097560975609E-4,"-","-","-","-","-",{"$f":"IF($V1609*AW1609>0,$V1609*AW1609,\"-\")","v":"-"},{"$f":"IF($V1609*AX1609>0,$V1609*AX1609,\"-\")","v":"-"},{"$f":"IF($V1609*AY1609>0,$V1609*AY1609,\"-\")","v":"-"},{"$f":"IF($V1609*AZ1609>0,$V1609*AZ1609,\"-\")","v":"-"},null,{"$f":"COUNTIF($BB$10:$BB$21,T1609)","v":0},{"$f":"IF(OR(WEEKDAY(T1609)=1,WEEKDAY(T1609)=7),1,0)","v":1},{"$f":"MONTH(T1609)","v":3},{"$f":"IF(OR(MONTH(T1609)=12,MONTH(T1609)=1,MONTH(T1609)=2,MONTH(T1609)=3),1,0)","v":1},{"$f":"IF(OR(MONTH(T1609)=6,MONTH(T1609)=7,MONTH(T1609)=8,MONTH(T1609)=9),1,0)","v":0},{"$f":"IF(OR(MONTH(T1609)=4,MONTH(T1609)=5,MONTH(T1609)=10,MONTH(T1609)=11),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1779,"2015-03-16",3,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,3,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1912,"2015-03-21",16,1.0381097560975609E-4,"-","-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,"2015-03-28",12,1.0381097560975609E-4,"-","-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-",null,0,1,3,1,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2298,"2015-04-06",18,1.1588477366255145E-4,"-","-","-","-","-","-","-",1.1588477366255145E-4,"-","-","-","-",null,1,0,4,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2401,"2015-04-11",1,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,1,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2454,"2015-04-13",6,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,0,4,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2712,"2015-04-23",24,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,0,4,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2751,"2015-04-25",15,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,1,4,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2999,"2015-05-05",23,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,0,5,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3048,"2015-05-07",24,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,0,5,0,0,1,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3286,"2015-05-17",22,1.1588477366255145E-4,"-","-","-","-","-","-","-",1.1588477366255145E-4,"-","-","-","-",null,0,1,5,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3350,"2015-05-20",14,1.1588477366255145E-4,"-","-","-","-","-","-",1.1588477366255145E-4,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3567,"2015-05-29",15,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,5,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3659,"2015-06-02",11,1.2797385620915032E-4,"-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3728,"2015-06-05",8,1.2147610405323654E-4,"-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3946,"2015-06-14",10,1.2797385620915032E-4,"-","-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-",null,0,1,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4025,"2015-06-17",17,1.2921568627450981E-4,"-","-","-",1.2921568627450981E-4,"-","-","-","-",1.2921568627450981E-4,"-",3.8764705882352939E-5,"-",null,0,0,6,0,1,0,0,0,1,0,0,0,0,1,0,0.3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4233,"2015-06-26",9,1.2147610405323654E-4,"-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-","-",null,0,0,6,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4322,"2015-06-30",2,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,0,6,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4544,"2015-07-09",8,1.2147610405323654E-4,"-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4606,"2015-07-11",22,1.2797385620915032E-4,"-","-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-",null,0,1,7,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4700,"2015-07-15",20,1.2797385620915032E-4,"-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4917,"2015-07-24",21,1.2147610405323654E-4,"-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-","-",null,0,0,7,0,1,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4997,"2015-07-28",5,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,0,7,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5204,"2015-08-05",20,1.2797385620915032E-4,"-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5294,"2015-08-09",14,1.2921568627450981E-4,"-","-","-","-","-",1.2921568627450981E-4,"-","-","-","-","-","-",null,0,1,8,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5516,"2015-08-18",20,1.2797385620915032E-4,"-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5577,"2015-08-21",9,1.2147610405323654E-4,"-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-","-",null,0,0,8,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5813,"2015-08-31",5,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,0,8,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5864,"2015-09-02",8,1.2797385620915032E-4,"-","-","-","-",1.2797385620915032E-4,"-","-","-","-","-","-","-",null,0,0,9,0,1,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5969,"2015-09-06",17,1.2921568627450981E-4,"-","-","-","-","-",1.2921568627450981E-4,"-","-","-","-","-","-",null,0,1,9,0,1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6151,"2015-09-14",7,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,0,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6271,"2015-09-19",7,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6438,"2015-09-26",6,1.2147610405323654E-4,"-","-","-","-","-",1.2147610405323654E-4,"-","-","-","-","-","-",null,0,1,9,0,1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6568,"2015-10-01",16,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6790,"2015-10-10",22,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,1,10,0,0,1,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6811,"2015-10-11",19,1.1588477366255145E-4,"-","-","-","-","-","-","-",1.1588477366255145E-4,"-","-","-","-",null,0,1,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6946,"2015-10-17",10,1.1588477366255145E-4,"-","-","-","-","-","-","-",1.1588477366255145E-4,"-","-","-","-",null,0,1,10,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7098,"2015-10-23",18,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7243,"2015-10-29",19,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,10,0,0,1,0,0,0,1,0,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7409,"2015-11-05",17,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,11,0,0,1,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7540,"2015-11-11",4,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,1,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7762,"2015-11-20",10,1.1570344424985405E-4,"-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-","-",null,0,0,11,0,0,1,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7898,"2015-11-26",2,1.1570344424985405E-4,"-","-","-","-","-","-","-",1.1570344424985405E-4,"-","-","-","-",null,0,0,11,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8059,"2015-12-02",19,1.029616724738676E-4,1.029616724738676E-4,"-","-","-","-","-","-","-","-",1.029616724738676E-4,"-",1.9562717770034845E-5,null,0,0,12,1,0,0,0,0,0,1,0,1,0,0,1,0,0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8069,"2015-12-03",5,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8215,"2015-12-09",7,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8356,"2015-12-15",4,1.010752688172043E-4,"-","-",1.010752688172043E-4,"-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8517,"2015-12-21",21,1.0381097560975609E-4,"-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8734,"2015-12-30",22,1.0381097560975609E-4,"-",1.0381097560975609E-4,"-","-","-","-","-","-","-","-","-","-",null,0,0,12,1,0,0,0,0,0,0,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8770,"-",10,null,{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AM8778=1,OR(AQ8778=1,AS8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AM8778=1,OR(AR8778=1,AT8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AM8778=1,AJ8778=1),AND(AM8778=1,AK8778=1),AND(AJ8778=0,AK8778=0,AM8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AN8778=1,AR8778=1),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AN8778=1,OR(AQ8778=1,AU8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AN8778=1,AJ8778=1),AND(AN8778=1,AK8778=1),AND(AJ8778=0,AK8778=0,AN8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(AND(AJ8778=0,AK8778=0,AO8778=1,OR(AQ8778=1,AR8778=1,AU8778=1)),1,\"\"),\"-\")","v":"-"},{"$f":"IFERROR(V8778*IF(OR(AND(AO8778=1,OR(AJ8778=1,AK8778=1)),AND(AJ8778=0,AK8778=0,AO8778=1,OR(AP8778=1,AV8778=1))),1,\"\"),\"-\")","v":"-"},"-","-","-","-",null,"-","-","-","-","-","-",0,1,0,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8771,"-",{"$f":"IF(U8778+1>24,1,U8778+1)","v":11},null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,1,0,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8772,"-",12,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8773,"-",13,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8774,"-",14,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8775,"-",15,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8776,"-",16,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8777,"-",17,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,1,0,0,0,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8778,"-",18,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,1,0,1,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8779,"-",19,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,1,0,1,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8780,"-",20,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,1,0,1,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8781,"-",21,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,0,1,1,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8782,"-",22,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,0,1,1,0,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8783,"-",23,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,0,0,0,1,"-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8784,"-",24,null,"-","-","-","-","-","-","-","-","-","-","-","-",null,"-","-","-","-","-","-",0,0,0,0,0,0,1,"-","-","-","-"]

{"sheet":"Formatted Load Profiles","index":27,"n_rows":558,"n_cols":18,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[1,1,1,5]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Defined Inputs Module: \nFormatted Load Profile List","This worksheet contains the list of available load profiles for existing measure definitions and assigning to custom measures.  "]
[null,"Users can add load profiles to this worksheet through the prior worksheet: \"Custom Load Profile Input.\""]
[]
[]
[null,"Look Up Values","Load Profile Source","Sector","Segment","Load Profile Name","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Summer Peak Demand","Winter Peak Demand","Alternative Summer Peak Demand","Alternative Winter Peak Demand"]
[null,{"$f":"CONCATENATE(C6,\"-\",D6,\"-\",E6,\"-\",F6)","v":"PSP-Business-Commercial-Chiller"},"PSP","Business","Commercial","Chiller",3.0161856421067734E-3,3.8821418940422781E-3,1.014563305397579E-2,0.44015398510579173,0.3152610334378303,9.6358301265634161E-2,9.8990897859827148E-2,3.2191821740791958E-2,4.4513890642162057E-4,4.4513890642162057E-4,5.6437531041166652E-4,5.5284095848516166E-6]
[null,"PSP-Business-Commercial-Clip_on_Timer","PSP","Business","Commercial","Clip_on_Timer",4.5943044197550506E-2,8.0400327345713618E-2,0.23474548130135645,0,0.10720043646095161,0.2352183805468093,6.4320261876570958E-2,0.2321720682710475,0,0,0,2.2831050228309808E-4]
[null,"PSP-Business-Commercial-Computer_Equipment","PSP","Business","Commercial","Computer_Equipment",6.9704344083958675E-2,7.7949909167281464E-2,0.1837249117128302,6.164137066997858E-2,8.9403602422242379E-2,0.1831170215336563,0.14765425325124001,0.18680458715877912,1.2067754640823834E-4,1.2067754640823834E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-Cooking","PSP","Business","Commercial","Cooking",8.4662808583535365E-2,9.40395441728165E-2,0.155415298356892,8.163066534441904E-2,9.3111782796978113E-2,0.14949343099583437,0.17597473036760156,0.16567173938192753,1.4061418918731653E-4,1.4061418918731653E-4,2.123150327444242E-4,1.2838374086571557E-4]
[null,"PSP-Business-Commercial-Cooling_Chillers","PSP","Business","Commercial","Cooling_Chillers",0,0,0,0.29824555056524971,0.31746275239420557,0.34390903660240374,1.66806154820043E-2,2.3702044956132255E-2,6.515608417748674E-4,6.515608417748674E-4,8.843392615731898E-4,0]
[null,"PSP-Business-Commercial-Cooling_DX","PSP","Business","Commercial","Cooling_DX",0,0,0,0.29824555056524971,0.31746275239420557,0.34390903660240374,1.66806154820043E-2,2.3702044956132255E-2,6.515608417748674E-4,6.515608417748674E-4,8.843392615731898E-4,0]
[null,"PSP-Business-Commercial-Creep_Heat_Controller","PSP","Business","Commercial","Creep_Heat_Controller",0.14915254243447634,0.1491525424344764,0.14915254202152453,8.4745762746861783E-2,8.474576274686095E-2,8.4745762746858411E-2,0.14915254243447171,0.14915254243446996,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(dairy)",0.21797505009031917,0.22887380259483511,7.5548773747973239E-2,0,0,0,0.30516507012643873,0.1724373034404337,0,0,0,2.8352707791120093E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(dairy)",0.21797505009031917,0.22887380259483511,7.5548773747973239E-2,0,0,0,0.30516507012643873,0.1724373034404337,0,0,0,2.8352707791120093E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(non-dairy)",0.10877104947817486,0.11420960195208384,3.7699358432714429E-2,0.15227946926944513,0.15227946926944569,0.15227946926943942,0.15227946926944216,0.13020211305925439,1.4402995805818953E-4,1.4402995805818953E-4,1.4402995805818861E-4,1.4402996117995385E-4]
[null,"PSP-Business-Commercial-D&N_Exhaust_Fans_(non-dairy)","PSP","Business","Commercial","D&N_Exhaust_Fans_(non-dairy)",0.10877104947817486,0.11420960195208384,3.7699358432714429E-2,0.15227946926944513,0.15227946926944569,0.15227946926943942,0.15227946926944216,0.13020211305925439,1.4402995805818953E-4,1.4402995805818953E-4,1.4402995805818861E-4,1.4402996117995385E-4]
[null,"PSP-Business-Commercial-Domestic_Hot_Water","PSP","Business","Commercial","Domestic_Hot_Water",9.2078081396099742E-2,0.1038947531586968,0.18986944443103829,6.3880948975623131E-2,8.437277297217069E-2,0.14277754680361923,0.15999984290464683,0.16312660935809581,1.2149205943548891E-4,1.2149205943548891E-4,1.4684373463861024E-4,1.8428763267553693E-4]
[null,"PSP-Business-Commercial-Double_Creep_Pad","PSP","Business","Commercial","Double_Creep_Pad",0.13877551010057987,0.1387755101005799,0.13877551084641218,0.10204081625042552,0.10204081625042552,0.10204081625042552,0.13877551010057537,0.13877551010057604,9.2085101265378187E-5,9.2085101265378187E-5,9.2085101265378187E-5,1.2523573903820226E-4]
[null,"PSP-Business-Commercial-Electric_Auxiliary","PSP","Business","Commercial","Electric_Auxiliary",0.13518817426028926,0.14838253624790818,9.4923674696517427E-2,0.13280776732231001,0.12906266980798412,0.10484001234746644,0.1506288539351216,0.10416631138240294,1.2432886111388139E-4,1.2432886111388139E-4,1.5529890978777634E-4,1.5921983733629787E-4]
[null,"PSP-Business-Commercial-Elevators","PSP","Business","Commercial","Elevators",7.4856028512932979E-2,8.459054770393977E-2,0.17669480015744948,6.8343764573713994E-2,8.7662734412833093E-2,0.16688938120065225,0.1579953988718632,0.18296734456662855,1.2464024349907813E-4,1.2464024349907813E-4,1.5827368717656617E-4,1.2732143605396191E-4]
[null,"PSP-Business-Commercial-Exit_Signs","PSP","Business","Commercial","Exit_Signs",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Commercial-Forced_Air_Central_Heating","PSP","Business","Commercial","Forced_Air_Central_Heating",0.16551729976813459,0.16018754735070606,0.40341230838174136,3.3872777884988103E-2,3.2823191096703425E-2,4.4327376267711389E-2,7.1674642846596581E-2,8.8184856403415779E-2,7.1141901936764914E-5,7.1141901936764914E-5,1.3510907705346765E-4,4.0969854073033866E-4]
[null,"PSP-Business-Commercial-Ground Source Heat Pump","PSP","Business","Commercial","Ground Source Heat Pump",0.23928689450018917,0.16530180975332948,0.13272545293168173,9.986039133612061E-2,6.6290065769274056E-2,3.1179700430680433E-2,0.13897093789979942,0.12638474737892511,7.9754247998481E-5,7.9754247998481E-5,1.062296016528863E-4,2.2120401650357392E-4]
[null,"PSP-Business-Commercial-HE_Exhaust_Fans_>24\"","PSP","Business","Commercial","HE_Exhaust_Fans_>24\"",0,0,0,0.58327254255888816,0.1944241808529629,0.11750136519788859,7.7769672341185231E-2,2.703223904907516E-2,2.9334115545000304E-4,2.9334115545000304E-4,2.9334115545000077E-4,0]
[null,"PSP-Business-Commercial-HE_Exhaust_Fans_≤24\"","PSP","Business","Commercial","HE_Exhaust_Fans_≤24\"",3.680428842699799E-2,0.19322251424174147,4.0587698210887563E-2,0.25763001898898868,0.22900446132354485,8.0733423978400568E-2,0.12022734219486146,4.1790252634577287E-2,4.9677098857425946E-4,4.9677098857425946E-4,7.4515648286139157E-4,0]
[null,"PSP-Business-Commercial-HT_Cutout_Thermostat","PSP","Business","Commercial","HT_Cutout_Thermostat",0,0,0,0.59941979934727485,0.26640879970989922,0.1341714009428259,0,0,8.1967213114756494E-4,8.1967213114756494E-4,8.1967213114755887E-4,0]
[null,"PSP-Business-Commercial-HVAC_Fans_Pumps","PSP","Business","Commercial","HVAC_Fans_Pumps",6.4432077625568851E-2,7.3636660143506824E-2,0.19349496019086471,5.65973581213291E-2,8.4896037181992581E-2,0.19284400718440409,0.13783023483365311,0.19626866471865062,1.1102339441380215E-4,1.1102339441380215E-4,1.1415525114154871E-4,1.1415525114154871E-4]
[null,"PSP-Business-Commercial-HVLS","PSP","Business","Commercial","HVLS",0,0,0,0.33333333333333759,0.3333333333333382,0.33333333333332416,0,0,3.4153005464482723E-4,3.4153005464482723E-4,3.4153005464482473E-4,0]
[null,"PSP-Business-Commercial-Lighting_Exterior","PSP","Business","Commercial","Lighting_Exterior",5.2018470876712658E-2,4.1239358855928387E-2,0.28388946603367698,5.4538800824517107E-3,3.5894900371617168E-2,0.24747747217025204,6.7430667040767875E-2,0.26659578456854999,1.0698525506820517E-5,1.0698525506820517E-5,1.100032000042982E-5,2.1889289977451479E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_Architectural","PSP","Business","Commercial","Lighting_Interior_Architectural",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_General","PSP","Business","Commercial","Lighting_Interior_General",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_High_Bay","PSP","Business","Commercial","Lighting_Interior_High_Bay",7.6475018867778785E-2,8.7345602042699907E-2,0.17181871710723487,7.0021972251650647E-2,8.9993693963003898E-2,0.16295533429082101,0.16199412017335685,0.17939554130344001,1.2639395978640504E-4,1.2639395978640504E-4,1.6777877976951626E-4,1.2978255062553095E-4]
[null,"PSP-Business-Commercial-Lighting_Interior_Office","PSP","Business","Commercial","Lighting_Interior_Office",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Commercial-Lighting_Small Business","PSP","Business","Commercial","Lighting_Small Business",0.13716234334185576,0.14095462489778107,9.9065263163120004E-2,0.15837555964673736,0.1253307157934217,0.10043482730746821,0.13806136118131418,0.10061530466830171,1.4203016473501477E-4,1.4203016473501477E-4,1.9036794491451809E-4,1.3953354977167386E-4]
[null,"PSP-Business-Commercial-Livestock_Waterer","PSP","Business","Commercial","Livestock_Waterer",0.12723473464672738,0.22266078563177316,0.65010447972149954,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Commercial-Miscellaneous_Equipment","PSP","Business","Commercial","Miscellaneous_Equipment",6.9591073463364087E-2,7.8137871250892194E-2,0.18364917548719947,6.2040277929300176E-2,8.9097736062789187E-2,0.18304427224862629,0.14769453509538569,0.18674505846250078,1.2062470813758406E-4,1.2062470813758406E-4,1.2722707745997847E-4,1.2263166204243988E-4]
[null,"PSP-Business-Commercial-Non_Ducted_Central_Heating","PSP","Business","Commercial","Non_Ducted_Central_Heating",0.18645024051770029,0.20004418389140136,0.43558995473366635,2.0844551535963049E-4,4.1952392516069701E-4,6.6216258216169851E-4,8.2873486504817337E-2,9.3752002329735101E-2,6.1525574264932892E-7,6.1525574264932892E-7,4.1043346944241201E-6,4.7955201409787858E-4]
[null,"PSP-Business-Commercial-Other_Plug_Loads","PSP","Business","Commercial","Other_Plug_Loads",6.9704344083958675E-2,7.7949909167281464E-2,0.1837249117128302,6.164137066997858E-2,8.9403602422242379E-2,0.1831170215336563,0.14765425325124001,0.18680458715877912,1.2067754640823834E-4,1.2067754640823834E-4,1.2550856522509167E-4,1.2427672408932324E-4]
[null,"PSP-Business-Commercial-Refrigerated_Display_Case_Food Retail","PSP","Business","Commercial","Refrigerated_Display_Case_Food Retail",0.15483151488076125,0.17712964998025915,5.0373877233356672E-2,0.21282874317216707,0.13446865417683124,5.2776196448488945E-2,0.16534664143225372,5.2244722675881837E-2,2.0242805410604906E-4,2.0242805410604906E-4,2.4060359587104485E-4,1.5788193217433741E-4]
[null,"PSP-Business-Commercial-Refrigeration","PSP","Business","Commercial","Refrigeration",6.6039424070608102E-2,7.6309994183029556E-2,0.18685093322378829,6.1038645536600163E-2,8.7469725175593219E-2,0.18906246915253588,0.14259440916728233,0.19063439949055316,1.1871717803691222E-4,1.1871717803691222E-4,1.2661467477748659E-4,1.1647661567347135E-4]
[null,"PSP-Business-Commercial-Single_Creep_Pad","PSP","Business","Commercial","Single_Creep_Pad",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,7.5801678598400035E-5,7.5801678598400035E-5,7.5801678598399466E-5,1.3341095433318305E-4]
[null,"PSP-Business-Commercial-Space_Cooling_&_Heating","PSP","Business","Commercial","Space_Cooling_&_Heating",0.1339376813286362,0.11540114249200456,0.11016073803685236,0.21731612659673699,0.19809368710818404,0.12937154599147418,5.4909813894044104E-2,4.0809264552067612E-2,2.9807414968607084E-4,2.9807414968607084E-4,5.5912499691193748E-4,2.0151824687659545E-4]
[null,"PSP-Business-Commercial-Timer_Photocell","PSP","Business","Commercial","Timer_Photocell",9.810428155884364E-2,0.15451424345517872,4.3275684298341492E-2,0.25180098933436534,0.11598106175401088,6.3263908028109661E-2,0.19228439185533325,8.0775439715817146E-2,1.871220626760423E-4,1.871220626760423E-4,2.9545588843585589E-4,0]
[null,"PSP-Business-Commercial-Timer_Photocell","PSP","Business","Commercial","Timer_Photocell",0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,1.871220626760423E-4,1.871220626760423E-4,1.1415525114155251E-4,1.1415525114155251E-4]
[null,"PSP-Business-Food_Retail-Cogeneration","PSP","Business","Food_Retail","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Food_Retail-Computer_Equipment","PSP","Business","Food_Retail","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Cooking","PSP","Business","Food_Retail","Cooking",8.4885186926834125E-2,8.6373786784389797E-2,0.16103236174461005,7.0615572565613016E-2,0.10269563570176697,0.16176958614361123,0.1713264597086929,0.16130141042448209,1.1876755786097422E-4,1.0706495349638691E-4,1.4216710560241552E-4,1.1220126974148085E-4]
[null,"PSP-Business-Food_Retail-Cooling_Chillers","PSP","Business","Food_Retail","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Food_Retail-Cooling_DX","PSP","Business","Food_Retail","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Food_Retail-Domestic_Hot_Water","PSP","Business","Food_Retail","Domestic_Hot_Water",0.11039129400926556,0.11462808419152029,0.16382273554909893,6.7838384925672623E-2,9.9566156730628547E-2,0.12242448553454505,0.18516156076082643,0.13616729829844268,1.3129495344365636E-4,1.8871503504655317E-4,1.4057797679940286E-4,2.0563874647231157E-4]
[null,"PSP-Business-Food_Retail-Elevators","PSP","Business","Food_Retail","Elevators",7.4625758120294525E-2,8.2219516107023841E-2,0.17500361088817543,6.5628931545917479E-2,9.3095854655364935E-2,0.17590626123362521,0.15775893756671377,0.17576112988288478,1.250866877199742E-4,1.2012201609988935E-4,1.2952226474425879E-4,1.264225808965298E-4]
[null,"PSP-Business-Food_Retail-Forced_Air_Central_Heating","PSP","Business","Food_Retail","Forced_Air_Central_Heating",0.19768119277753968,0.17294144750739993,0.27185902054146843,7.2908609024238152E-2,9.4044906815979254E-2,8.4021471438040243E-2,6.405675453510544E-2,4.2486597360228931E-2,1.5217309688475252E-4,2.7552639958066934E-4,1.8224874146790385E-4,4.9538347096421116E-4]
[null,"PSP-Business-Food_Retail-HVAC_Fans_Pumps","PSP","Business","Food_Retail","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Food_Retail-Lighting_Exterior","PSP","Business","Food_Retail","Lighting_Exterior",5.439610574908222E-2,4.270554046196564E-2,0.27998981106255444,5.5738623264895712E-3,3.6910611824870154E-2,0.24640375187114463,6.9848428338293675E-2,0.26417188836559957,1.0675310894966582E-5,2.0575591963986636E-4,1.1000320360152883E-5,2.1889290065300776E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_Architectural","PSP","Business","Food_Retail","Lighting_Interior_Architectural",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_General","PSP","Business","Food_Retail","Lighting_Interior_General",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Lighting_Interior_High_Bay","PSP","Business","Food_Retail","Lighting_Interior_High_Bay",8.4117981239667919E-2,9.4392533463863448E-2,0.15361887219578182,7.241941400170783E-2,0.10823023209431645,0.15426969263758786,0.17887529763953869,0.1540759767275359,1.3785376070981335E-4,1.406132023329928E-4,1.4474888475455151E-4,1.4474888475455151E-4]
[null,"PSP-Business-Food_Retail-Miscellaneous_Equipment","PSP","Business","Food_Retail","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Non_Ducted_Central_Heating","PSP","Business","Food_Retail","Non_Ducted_Central_Heating",0.210712628860243,0.26746281610836703,0.35808401330328993,1.0519419679006543E-6,1.1364252091409169E-5,3.7316861034415438E-5,0.1033889146951374,6.0301893977868969E-2,0,3.7608980820818085E-4,0,5.3354609410820417E-4]
[null,"PSP-Business-Food_Retail-Other_Plug_Loads","PSP","Business","Food_Retail","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Food_Retail-Refrigeration","PSP","Business","Food_Retail","Refrigeration",6.4167473339096837E-2,7.5612653812603722E-2,0.17641921373709213,6.7137924959628434E-2,9.3069752893102528E-2,0.19527786569914712,0.14602875894370482,0.18228635661562434,1.2944628150611922E-4,1.0706629564326659E-4,1.3822020954106472E-4,1.1036450764390223E-4]
[null,"PSP-Business-Hospital-Cogeneration","PSP","Business","Hospital","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Hospital-Domestic_Hot_Water","PSP","Business","Hospital","Domestic_Hot_Water",9.3379586531588454E-2,0.10017122597328613,0.19444240187512471,6.4309115451846158E-2,7.9731082817153145E-2,0.14514985618522255,0.16091296496700469,0.16190376619877406,1.1217704557942464E-4,1.2030595963903757E-4,1.4239871764042372E-4,1.4190761736009047E-4]
[null,"PSP-Business-Hospital-Lighting_Interior_Architectural","PSP","Business","Hospital","Lighting_Interior_Architectural",7.154989395631621E-2,8.1960250467672996E-2,0.17776742462466188,6.706285182339615E-2,8.840656184360296E-2,0.17901565561383073,0.15522170605668825,0.17901565561383084,1.2108049996947354E-4,1.0224430002835515E-4,1.444622491130706E-4,1.1195823688375625E-4]
[null,"PSP-Business-Large_Hotel-Cooking","PSP","Business","Large_Hotel","Cooking",9.1164347275812366E-2,0.10235569074533578,0.13806972326634798,8.1128731119118613E-2,0.11471030076687255,0.1385400120101235,0.19549118280626568,0.1385400120101235,1.5783875072246926E-4,1.6078813878163466E-4,1.7530506592052287E-4,1.6946157234546479E-4]
[null,"PSP-Business-Large_Hotel-Lighting_Interior_General","PSP","Business","Large_Hotel","Lighting_Interior_General",7.8668174014031228E-2,8.2312620448537613E-2,0.17053953983291048,5.7468384971771209E-2,0.10544451690857072,0.17147125296611573,0.16262425789194729,0.17147125296611568,1.172159843823777E-4,1.416245171403826E-4,1.4020839859522745E-4,1.5137148963497211E-4]
[null,"PSP-Business-Large_Non_Food_Retail-Cogeneration","PSP","Business","Large_Non_Food_Retail","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Business-Large_Non_Food_Retail-Lighting_Interior_General","PSP","Business","Large_Non_Food_Retail","Lighting_Interior_General",8.4971532498288885E-2,0.10085064961871254,0.14521786533878092,7.7413227908385743E-2,0.11190990304770035,0.14584945783081932,0.18799831005902276,0.14578905369828937,1.4830120288962713E-4,1.4684806955800781E-4,1.4830120288962802E-4,1.4830120288962802E-4]
[null,"PSP-Business-Large_Office-Cooling_Chillers","PSP","Business","Large_Office","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Office-Cooling_DX","PSP","Business","Large_Office","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Large_Office-Lighting_Interior_High_Bay","PSP","Business","Large_Office","Lighting_Interior_High_Bay",7.2868550334334273E-2,7.9568368384155194E-2,0.17649847883076702,6.7144036123110595E-2,8.7759382667392416E-2,0.18159017827258728,0.15337431064293,0.18119669474472327,1.2002467484432268E-4,9.9517694661594621E-5,1.851611170732339E-4,1.4771664703427169E-4]
[null,{"$f":"CONCATENATE(C134,\"-\",D134,\"-\",E134,\"-\",F134)","v":"PSP-Business-Nursing_Home-Cooling_DX"},"PSP","Business","Nursing_Home","Cooling_DX",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Nursing_Home-Miscellaneous_Equipment","PSP","Business","Nursing_Home","Miscellaneous_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Domestic_Hot_Water","PSP","Business","Other_Commercial_Buildings","Domestic_Hot_Water",9.7126452137750494E-2,0.11114458584105276,0.180757035626114,6.575584078158947E-2,8.9246611410379706E-2,0.13337978111983012,0.17329160892290926,0.14929808416037413,1.2454933668487963E-4,1.7637512279633602E-4,1.4270165132449815E-4,2.0874527694397533E-4]
[null,"PSP-Business-Other_Commercial_Buildings-Lighting_Interior_Architectural","PSP","Business","Other_Commercial_Buildings","Lighting_Interior_Architectural",7.7501924777389333E-2,9.9552251997370403E-2,0.15435865776757832,9.4190215241738012E-2,8.5410704456065814E-2,0.15494961885846995,0.17920515622620131,0.15483147067518691,1.2924186642697028E-4,3.9836737340069558E-5,2.3563637115494191E-4,4.1142860244386101E-5]
[null,"PSP-Business-Other_Hotel_Motel-Domestic_Hot_Water","PSP","Business","Other_Hotel_Motel","Domestic_Hot_Water",9.4427061415277194E-2,0.10726914140768652,0.18638952207671075,6.0213933813679836E-2,8.9839188980947407E-2,0.13913766290807583,0.16762952515527041,0.15509396424235214,1.1444796385753911E-4,1.6139133039795461E-4,1.1780277088638449E-4,1.7232296755312573E-4]
[null,"PSP-Business-Other_Hotel_Motel-Non_Ducted_Central_Heating","PSP","Business","Other_Hotel_Motel","Non_Ducted_Central_Heating",0.16858200938747628,0.17475094749822287,0.49678322272813624,1.8300037581555277E-5,3.4876956328109147E-5,1.0351602828290256E-3,5.6191692331269832E-2,0.10260379077815605,0,2.8956462189580251E-4,0,4.7811437406314089E-4]
[null,"PSP-Business-Other_Hotel_Motel-Other_Plug_Loads","PSP","Business","Other_Hotel_Motel","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Lighting_Interior_High_Bay","PSP","Business","Other_Non_Food_Retail","Lighting_Interior_High_Bay",8.7376433356413846E-2,9.7392231843897295E-2,0.14518800066156654,9.2488928903884771E-2,9.5029340019113381E-2,0.14784221349297033,0.18679955625749051,0.14788329546466342,1.6400826997111956E-4,8.9104029416986661E-5,2.2252727488579247E-4,2.0004976953607684E-4]
[null,"PSP-Business-Other_Non_Food_Retail-Other_Plug_Loads","PSP","Business","Other_Non_Food_Retail","Other_Plug_Loads",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Other_Office-Forced_Air_Central_Heating","PSP","Business","Other_Office","Forced_Air_Central_Heating",0.19726311248438747,0.15249262228025032,0.35734456345373833,5.0374112304552736E-2,4.0311783164870968E-2,6.7141692411690587E-2,6.5260233426148215E-2,6.9811880474361626E-2,9.32003866919928E-5,2.3732649212465233E-4,2.0822202047971231E-4,5.6715031806692966E-4]
[null,"PSP-Business-Other_Office-Refrigeration","PSP","Business","Other_Office","Refrigeration",6.7368673374678292E-2,7.7980873903057177E-2,0.18600197206404215,6.0536946899572314E-2,8.6613968839151401E-2,0.1873569791246906,0.14678335013606292,0.18735723565874518,1.122653329603299E-4,1.0591111422126309E-4,1.2749645245751441E-4,1.090261469924766E-4]
[null,"PSP-Business-Restaurant-Cooling_Chillers","PSP","Business","Restaurant","Cooling_Chillers",0,0,0,0.30570448061473476,0.32638263820938312,0.32753022073774535,1.9404915461479062E-2,2.0977744976657702E-2,6.515608417748674E-4,0,8.8433926157319002E-4,0]
[null,"PSP-Business-Restaurant-Refrigeration","PSP","Business","Restaurant","Refrigeration",6.8810037619062209E-2,8.0868269899084438E-2,0.18199404658416074,6.2196778935136081E-2,8.9275157193174068E-2,0.18297931142075938,0.150930987564212,0.18294541078441104,1.2065711235627211E-4,1.1825972028412543E-4,1.2541544680799691E-4,1.2300605084541094E-4]
[null,"PSP-Business-Schools-HVAC_Fans_Pumps","PSP","Business","Schools","HVAC_Fans_Pumps",6.6683789954337741E-2,7.6210045662099851E-2,0.18867423531619543,5.7842465753424679E-2,8.6763698630135874E-2,0.18973822480765737,0.14434931506849175,0.18973822480765737,1.1078248235781978E-4,1.108936725375027E-4,1.1415525114154707E-4,1.1415525114154709E-4]
[null,"PSP-Business-Schools-Lighting_Exterior","PSP","Business","Schools","Lighting_Exterior",5.4396105396568431E-2,4.2705540134081621E-2,0.27998981072388984,5.5738620515163951E-3,3.6910611927574041E-2,0.24640375280116622,6.9848428296639176E-2,0.26417188866856439,1.0675310368324969E-5,2.0575592193882236E-4,1.1000319817477681E-5,2.1889289872672874E-4]
[null,"PSP-Business-University_Colleges-Domestic_Hot_Water","PSP","Business","University_Colleges","Domestic_Hot_Water",9.2209727483487935E-2,9.8128482511053453E-2,0.18255482678759602,6.2809464815709398E-2,9.0429768426981111E-2,0.14665345113025829,0.16625010309786153,0.16096417574705221,1.1633738302702693E-4,1.4149405207134434E-4,1.8155188837348424E-4,2.5217079998499694E-4]
[null,"PSP-Business-University_Colleges-Lighting_Exterior","PSP","Business","University_Colleges","Lighting_Exterior",5.4396105527388022E-2,4.2705540067371699E-2,0.27998981046849475,5.5738621530015834E-3,3.6910612546225324E-2,0.2464037523196633,6.984842874326927E-2,0.26417188817458609,1.0675310562694299E-5,2.0575592004464552E-4,1.1000320017764597E-5,2.1889289785986463E-4]
[null,"PSP-Business-Warehouse_Wholesale-Computer_Equipment","PSP","Business","Warehouse_Wholesale","Computer_Equipment",7.2312435327470406E-2,8.0852757676095399E-2,0.17821397196051544,6.3147473452681818E-2,9.1571459474424743E-2,0.17944306169878194,0.15500217292100621,0.17945666748902422,1.2067754640823834E-4,1.1865103676276671E-4,1.2550856522509173E-4,1.2427672408932321E-4]
[null,"PSP-Business-Warehouse_Wholesale-Lighting_Interior_Architectural","PSP","Business","Warehouse_Wholesale","Lighting_Interior_Architectural",7.8749673647339369E-2,9.2078399504916433E-2,0.15927869493788049,8.5921488371667187E-2,8.7661696085184454E-2,0.16221962350121025,0.17198097383850167,0.16210945011329994,1.3689368060011039E-4,6.6116422573809456E-5,2.38179666177302E-4,1.000354471886545E-4]
[null,"PSP-Consumer-Residential-Attic Insulation - Gas Fired","PSP","Consumer","Residential","Attic Insulation - Gas Fired",3.4886529680360996E-2,3.987031963469808E-2,9.9615753424642697E-2,0.13893610327985897,0.19243069563919052,0.30959223683317866,8.0849178862702015E-2,0.10381918264525182,3.4255119648897691E-4,6.00456621004488E-5,5.9009615917291695E-4,6.0045662100448983E-5]
[null,"PSP-Consumer-Residential-Dehumidifiers","PSP","Consumer","Residential","Dehumidifiers",4.479899384728623E-2,6.1411012408619084E-2,9.432263014494896E-2,0.1311389864704364,0.18033464598921789,0.28162340215588233,0.10859241987875909,9.7777909104859118E-2,3.2041176327026263E-4,3.2041176327026263E-4,5.6083306486874715E-4,1.0802948394534428E-4]
[null,"PSP-Consumer-Residential-Energy Star Windows - Gas Fired, PSC","PSP","Consumer","Residential","Energy Star Windows - Gas Fired, PSC",4.2322391781534581E-2,4.8368447750325221E-2,0.12084827532800173,0.11984436074736599,0.16757123829514389,0.28099761919612065,9.5342167866168684E-2,0.12470549903545082,2.8852935939148206E-4,7.2844047816755407E-5,4.7752322289509121E-4,7.2844047816755393E-5]
[null,"PSP-Consumer-Residential-Forced_Air_Central_Heating","PSP","Consumer","Residential","Forced_Air_Central_Heating",0.16343774682722209,0.16082008459551972,0.38557072423632344,3.3970044591577625E-3,6.6409487124375012E-3,1.0504780862667169E-2,0.13214910162017324,0.13747960868650033,1.4506226548759699E-7,1.4506226548759699E-7,1.4565744463480526E-6,4.0303649375319025E-4]
[null,"PSP-Consumer-Residential-Non_Ducted_Central_Heating","PSP","Consumer","Residential","Non_Ducted_Central_Heating",0.16343774682722209,0.16082008459551972,0.38557072423632344,3.3970044591577625E-3,6.6409487124375012E-3,1.0504780862667169E-2,0.13214910162017324,0.13747960868650033,1.4506226548759699E-7,1.4506226548759699E-7,1.4565744463480526E-6,4.0303649375319025E-4]
[null,"PSP-Consumer-Residential-Ventilation_And_Circulation","PSP","Consumer","Residential","Ventilation_And_Circulation",6.6324200913236445E-2,7.579908675798451E-2,0.18938356164382822,5.8219178082186893E-2,8.7328767123280915E-2,0.18869863013697891,0.14212328767122578,0.19212328767122547,1.1415525114154294E-4,1.1415525114154294E-4,1.141552511415432E-4,1.141552511415432E-4]
[null,"---"]
[null,"CUSTOM-Business-Commercial-Prescriptive Light","CUSTOM","Business","Commercial","Prescriptive Light",8.1174973414902485E-2,0.10002711372602401,0.16015818252597114,7.7996317253721609E-2,9.4725680194585535E-2,0.15754384782594597,0.16300705230173276,0.16536683275711123,1.399338732426851E-4,1.2481601549629289E-4,1.7503104973239976E-4,1.399574826727605E-4]
[null,"---"]
[null,"---"]
[null,"PSP-Industrial-Agriculture-HVAC","PSP","Industrial","Agriculture","HVAC",9.15688427935962E-2,8.9915763377822769E-2,0.1984926238597671,6.6522762819288553E-2,0.11689670807034303,0.19398145032197572,0.11894550577073724,0.12367634298646925,1.5042244022483206E-4,1.6732446671912648E-4,1.8785439619398934E-4,1.9012966573095076E-4]
[null,"PSP-Industrial-Agriculture-Lighting","PSP","Industrial","Agriculture","Lighting",9.15688427935962E-2,8.9915763377822769E-2,0.1984926238597671,6.6522762819288553E-2,0.11689670807034303,0.19398145032197572,0.11894550577073724,0.12367634298646925,1.5042244022483206E-4,1.6732446671912648E-4,1.8785439619398934E-4,1.9012966573095076E-4]
[null,"PSP-Industrial-Chemical_Mfg-Compressed_Air","PSP","Industrial","Chemical_Mfg","Compressed_Air",6.6554978079167548E-2,7.5948741519689222E-2,0.18083504536270051,6.0357655957147927E-2,9.1446744436422533E-2,0.1891956020494408,0.14927918579087732,0.18638204680455417,1.1442972708479878E-4,1.1040806475641273E-4,1.2403994150856409E-4,1.2047660310215031E-4]
[null,"PSP-Industrial-Fabricated_Metals-Cogeneration","PSP","Industrial","Fabricated_Metals","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Industrial-Fabricated_Metals-Motors_Other","PSP","Industrial","Fabricated_Metals","Motors_Other",6.7591901609487512E-2,7.7072811312425923E-2,0.18197581902362966,6.1722815094067962E-2,8.9262220517354163E-2,0.18928906240959614,0.14738095827814426,0.18570441175529426,1.1375294127596608E-4,1.0471246914783512E-4,1.478128241793549E-4,1.2383242582041307E-4]
[null,"PSP-Industrial-Large_Food_And_Beverage-HVAC","PSP","Industrial","Large_Food_And_Beverage","HVAC",0.10116303584209095,9.7739608694138932E-2,0.30122826087483306,8.4895054194930375E-2,8.8836056581148792E-2,0.13287315704275468,7.6516277620172227E-2,0.11674854914993112,1.6530470636346307E-4,1.6041213510890596E-4,3.7451443443723456E-4,3.2655548886835803E-4]
[null,"PSP-Industrial-Large_Mining-Cogeneration","PSP","Industrial","Large_Mining","Cogeneration",0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"CONCATENATE(C414,\"-\",D414,\"-\",E414,\"-\",F414)","v":"PSP-Industrial-Large_Mining-Motors_Fans_Blowers"},"PSP","Industrial","Large_Mining","Motors_Fans_Blowers",7.0819395554363854E-2,8.2544131231203605E-2,0.19739922679877434,5.5048686370163566E-2,8.2947806354947556E-2,0.17777599965668398,0.14626117322867591,0.18720358080518729,1.0180677715423706E-4,1.1742463356526291E-4,1.1451663281132987E-4,1.2533953147785413E-4]
[null,"PSP-Industrial-Large_Transportation_And_Mach-Motors_Fans_Blowers","PSP","Industrial","Large_Transportation_And_Mach","Motors_Fans_Blowers",7.1692639974913694E-2,8.2051212686652122E-2,0.20224161865961313,5.2394022694948347E-2,7.4369974269564904E-2,0.17043291457118565,0.1456309157759019,0.20118670136722033,8.8532017730322607E-5,1.0479298589376033E-4,1.627396757078112E-4,1.5262629440492744E-4]
[null,"PSP-Industrial-Large_Transportation_And_Mach-Motors_Other","PSP","Industrial","Large_Transportation_And_Mach","Motors_Other",7.1692639974913694E-2,8.2051212686652122E-2,0.20224161865961313,5.2394022694948347E-2,7.4369974269564904E-2,0.17043291457118565,0.1456309157759019,0.20118670136722033,8.8532017730322607E-5,1.0479298589376033E-4,1.627396757078112E-4,1.5262629440492744E-4]
[null,"PSP-Industrial-Miscellaneous_Industrial-HVAC","PSP","Industrial","Miscellaneous_Industrial","HVAC",7.0680715206131298E-2,8.0640167830974149E-2,0.18007799971083638,6.3048552370881167E-2,8.9730934571383772E-2,0.18152107168376339,0.15277861857904365,0.18152194004698619,1.1378849810060527E-4,1.068283164034005E-4,1.4503692378521914E-4,1.1308912380759084E-4]
[null,"PSP-Industrial-Non_Metallic_Minerals-Compressed_Air","PSP","Industrial","Non_Metallic_Minerals","Compressed_Air",6.2772149302216418E-2,7.1865448274524152E-2,0.17158698204056771,6.1740641211255214E-2,9.1835010058627153E-2,0.19132943547344583,0.15471246376763934,0.19415786987172415,1.1722694827726134E-4,1.0267127220376335E-4,1.4125335333892904E-4,1.1527290462741817E-4]
[null,"PSP-Industrial-Non_Metallic_Minerals-Other","PSP","Industrial","Non_Metallic_Minerals","Other",6.8721461187213298E-2,7.8538812785387047E-2,0.18424657534246711,5.9589041095889063E-2,8.9383561643834777E-2,0.18527397260274109,0.14897260273972654,0.18527397260274109,1.141552511415501E-4,1.1415525114155085E-4,1.1415525114155252E-4,1.1415525114155251E-4]
[null,"PSP-Industrial-Other_Food_And_Beverage-Motors_Fans_Blowers","PSP","Industrial","Other_Food_And_Beverage","Motors_Fans_Blowers",6.3204772170844498E-2,7.2251032248035127E-2,0.1763959111946633,6.3376892186831152E-2,9.3094214326165076E-2,0.20298150905528364,0.14227436631839166,0.18642130249978547,1.1954258038311567E-4,1.011651826991293E-4,1.5305481680359139E-4,1.2483017797962413E-4]
[null,"PSP-Industrial-Other_Mining-ElectroChemical","PSP","Industrial","Other_Mining","ElectroChemical",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Industrial-Other_Mining-Motors_Other","PSP","Industrial","Other_Mining","Motors_Other",7.0819395554363854E-2,8.2544131231203605E-2,0.19739922679877434,5.5048686370163566E-2,8.2947806354947556E-2,0.17777599965668398,0.14626117322867591,0.18720358080518729,1.0180677715423706E-4,1.1742463356526291E-4,1.1451663281132987E-4,1.2533953147785413E-4]
[null,"PSP-Industrial-Other_Transportation_And_Mach-Motors_Pumps","PSP","Industrial","Other_Transportation_And_Mach","Motors_Pumps",6.7685713557272584E-2,7.6327328602927055E-2,0.19035926225438726,5.6453525883876116E-2,8.3168875381171695E-2,0.18510518563788633,0.1443649375507329,0.19653517113174598,1.0654421213577413E-4,9.9607551904464713E-5,1.5834342925520058E-4,1.4911426915967265E-4]
[null,"PSP-Industrial-Other_Transportation_And_Mach-Other","PSP","Industrial","Other_Transportation_And_Mach","Other",6.8721461187213298E-2,7.8538812785387047E-2,0.18424657534246711,5.9589041095889063E-2,8.9383561643834777E-2,0.18527397260274109,0.14897260273972654,0.18527397260274109,1.141552511415501E-4,1.1415525114155085E-4,1.1415525114155252E-4,1.1415525114155251E-4]
[null,"PSP-Industrial-Paper_Mfg-Motors_Fans_Blowers","PSP","Industrial","Paper_Mfg","Motors_Fans_Blowers",6.4968053521087143E-2,7.2011272802195866E-2,0.18497949395486596,5.6773805898371665E-2,8.9725466555957534E-2,0.191576294627327,0.14754457878336008,0.19242103385683479,1.0982383606539553E-4,1.0257570974224608E-4,1.326861285204938E-4,1.2456966855886863E-4]
[null,"PSP-Industrial-Petroleum_Refineries-ElectroChemical","PSP","Industrial","Petroleum_Refineries","ElectroChemical",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PSP-Industrial-Petroleum_Refineries-Process_Heating","PSP","Industrial","Petroleum_Refineries","Process_Heating","01:48:31.074","02:03:07.822","04:52:44.222","01:37:40.897","02:26:21.969","05:00:06.634","02:45:48.904","03:25:38.477",1.2953253339479767E-4,1.2957128753159528E-4,1.3614596108248362E-4,1.3257018844898213E-4]
[null,"PSP-Industrial-Plastic_And_Rubber_Mfg-Motors_Pumps","PSP","Industrial","Plastic_And_Rubber_Mfg","Motors_Pumps","01:37:18.292","01:50:43.983","04:21:33.347","01:29:05.824","02:13:41","04:37:11.229","03:29:04.316","04:21:22.008",1.1936018425150844E-4,1.1321299795857872E-4,1.2824195709328074E-4,1.2045303603444024E-4]
[null,"PSP-Industrial-Primary_Metals-Lighting","PSP","Industrial","Primary_Metals","Lighting","01:40:15.405","01:54:52.627","04:26:40.890","01:23:15.837","02:04:48.322","04:20:36.766","03:38:55.818","04:30:34.337",1.0999417500323802E-4,1.1734429383776421E-4,1.3272278070595889E-4,1.3836282219972123E-4]
[null,{"$f":"CONCATENATE(C542,\"-\",D542,\"-\",E542,\"-\",F542)","v":"PSP-Industrial-Wood_Products-Compressed_Air"},"PSP","Industrial","Wood_Products","Compressed_Air","01:44:11.069","01:58:12.655","04:13:06.512","01:35:30.114","02:09:01.605","04:19:56.861","03:41:47.845","04:18:13.339",1.1244638484841074E-4,9.7233389779527863E-5,1.9193057138230127E-4,1.2768603594806821E-4]
[null,"PSP-Industrial-Wood_Products-HVAC","PSP","Industrial","Wood_Products","HVAC","02:17:53.791","02:10:33.518","05:44:21.612","02:45:01.006","02:40:16.226","04:01:03.707","01:55:04.872","02:25:45.268",2.0466989848484413E-4,1.2829565486027284E-4,5.9326481720860475E-4,2.7087014250292449E-4]
[null,"PSP-Industrial-Wood_Products-Lighting","PSP","Industrial","Wood_Products","Lighting","01:46:42.710","01:58:21.481","04:10:37.235","01:36:31.529","02:10:40.078","04:17:03.369","03:44:34.257","04:15:29.341",1.1110100549157613E-4,9.3566357113559649E-5,1.9726935693653962E-4,1.2154313743093578E-4]
[null,"PSP-Industrial-Wood_Products-Motors_Fans_Blowers","PSP","Industrial","Wood_Products","Motors_Fans_Blowers","01:44:11.069","01:58:12.655","04:13:06.512","01:35:30.114","02:09:01.605","04:19:56.861","03:41:47.845","04:18:13.339",1.1244638484841074E-4,9.7233389779527863E-5,1.9193057138230127E-4,1.2768603594806821E-4]
[null,"PSP-Industrial-Wood_Products-Motors_Other","PSP","Industrial","Wood_Products","Motors_Other","01:44:11.069","01:58:12.655","04:13:06.512","01:35:30.114","02:09:01.605","04:19:56.861","03:41:47.845","04:18:13.339",1.1244638484841074E-4,9.7233389779527863E-5,1.9193057138230127E-4,1.2768603594806821E-4]
[null,"PSP-Industrial-Wood_Products-Motors_Pumps","PSP","Industrial","Wood_Products","Motors_Pumps","01:44:11.069","01:58:12.655","04:13:06.512","01:35:30.114","02:09:01.605","04:19:56.861","03:41:47.845","04:18:13.339",1.1244638484841074E-4,9.7233389779527863E-5,1.9193057138230127E-4,1.2768603594806821E-4]
[null,"PSP-Industrial-Wood_Products-Other","PSP","Industrial","Wood_Products","Other","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00",0,0,0,0]
[null,"PSP-Industrial-Wood_Products-Process_Cooling","PSP","Industrial","Wood_Products","Process_Cooling","01:44:57.780","01:58:15.374","04:12:20.529","01:35:49.032","02:09:31.939","04:19:03.419","03:42:39.106","04:17:22.821",1.1203195486769317E-4,9.6103790070827864E-5,1.9357512372041041E-4,1.2579380077121162E-4]
[null,"PSP-Industrial-Wood_Products-Process_Heating","PSP","Industrial","Wood_Products","Process_Heating","01:34:46.602","01:53:36.199","04:01:33.516","01:45:00.816","02:21:39.610","04:35:40.966","03:37:15.353","04:10:26.939",1.4042067490939987E-4,1.111019524920748E-4,1.5642415835875027E-4,1.120706274937502E-4]
[null,"PSP-Industrial-Wood_Products-Process_Specific","PSP","Industrial","Wood_Products","Process_Specific","01:44:11.069","01:58:12.655","04:13:06.512","01:35:30.114","02:09:01.605","04:19:56.861","03:41:47.845","04:18:13.339",1.1244638484841074E-4,9.7233389779527863E-5,1.9193057138230127E-4,1.2768603594806821E-4]
[null,"---"]
[null,"---"]
[null,"---"]
[null,"---"]
[null,"---"]
[null,"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager","CUSTOM","Industrial","Miscellaneous_Industrial","Energy Manager","01:26:24","01:40:48","03:50:24","02:09:36","02:52:48","05:02:24","03:07:12","03:50:24","0,02%","0,02%","0,01%","0,01%"]

{"sheet":"CALCULATION >>","index":28,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,5]]}
["Calculation Module"]
["Calculation Module worksheets should not be modified and are displayed for reference only."]

{"sheet":"Levelized Rates Table","index":29,"n_rows":832,"n_cols":9,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Calculation Engine: \nLevelized Rates Table","This worksheet contains levelized rates used to calculating costs and benefits by Installation Year and Measure Lifetime."]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[]
[]
[null,null,"Discount Rate"]
[null,null,"Installation Year","Measure Life","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)"]
[null,{"$f":"CONCATENATE(C7,\"_\",D7)","v":"2015_1"},{"$f":"'Rates Table'!$C$8","v":2015},1,{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12742967427780641},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D7,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C7,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C7+$D7-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C8,\"_\",D8)","v":"2015_2"},{"$f":"IF(D8=1,C7+1,C7)","v":2015},{"$f":"IF(C7+D7>=2050,1,IF(D7=30,1,D7+1))","v":2},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12748710856118886},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D8,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C8,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C8+$D8-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_3",{"$f":"IF(D9=1,C8+1,C8)","v":2015},{"$f":"IF(C8+D8>=2050,1,IF(D8=30,1,D8+1))","v":3},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12772394034479309},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C9,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C9+$D9-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_4",2015,4,{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12799401798389382},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C10,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C10+$D10-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_5",2015,5,{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12853878510295536},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C11,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C11+$D11-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_6",2015,6,{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12907107417045366},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C12,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C12+$D12-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2015_7",2015,7,{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1287579333956774},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C13,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C13+$D13-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2015_8",2015,8,{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12835056397250763},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C14,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C14+$D14-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_9",2015,9,{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1279336198173377},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C15,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C15+$D15-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_10",2015,10,{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12761449404723268},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C16,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C16+$D16-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_11",2015,11,{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12734884532831819},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C17,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C17+$D17-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_12",2015,12,{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12722400395317487},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C18,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C18+$D18-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_13",2015,13,{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12716167769252307},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C19,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C19+$D19-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_14",2015,14,{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12710843217058398},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C20,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C20+$D20-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2015_15",2015,15,{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12706245055863208},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C21,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C21+$D21-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_16",2015,16,{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12702237019131749},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C22,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C22+$D22-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_17",2015,17,{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12698714898988181},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C23,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C23+$D23-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_18",2015,18,{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1269559764110062},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C24,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C24+$D24-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_19",2015,19,{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12692821251710901},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C25,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C25+$D25-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_20",2015,20,{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12690334532558492},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C26,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C26+$D26-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2015_21",2015,21,{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12688096034400376},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C27,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C27+$D27-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_22",2015,22,{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12686071841391686},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C28,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C28+$D28-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_23",2015,23,{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12684233933456282},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C29,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C29+$D29-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_24",2015,24,{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12682558958066797},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C30,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C30+$D30-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_25",2015,25,{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12681027296799316},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C31,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C31+$D31-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2015_26",2015,26,{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12679622347300248},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C32,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C32+$D32-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2015_27",2015,27,{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12678329964817564},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C33,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C33+$D33-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_28",2015,28,{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12677138023405321},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C34,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C34+$D34-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_29",2015,29,{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12676036067914581},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C35,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C35+$D35-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2015_30",2015,30,{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12675015035587242},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C36,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C36+$D36-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2016_1",2016,1,{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12754684021590662},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C37,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C37+$D37-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_2",2016,2,{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1278799590595249},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C38,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C38+$D38-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_3",2016,3,{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12819737841399512},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C39,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C39+$D39-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_4",2016,4,{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12884433409449025},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C40,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C40+$D40-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_5",2016,5,{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12943977709042678},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C41,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C41+$D41-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_6",2016,6,{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.129011314632026},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C42,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C42+$D42-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2016_7",2016,7,{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12850399304727295},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C43,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C43+$D43-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2016_8",2016,8,{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12800846975579391},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C44,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C44+$D44-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_9",2016,9,{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12763935101113252},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C45,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C45+$D45-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_10",2016,10,{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12733887985080661},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C46,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C46+$D46-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_11",2016,11,{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12720052688321418},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C47,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C47+$D47-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_12",2016,12,{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12713312207408872},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C48,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C48+$D48-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_13",2016,13,{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1270762617884359},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C49,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C49+$D49-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_14",2016,14,{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12702768586625593},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C50,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C50+$D50-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2016_15",2016,15,{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12698573681359304},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C51,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C51+$D51-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_16",2016,16,{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12694917147001644},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C52,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C52+$D52-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_17",2016,17,{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12691703914643854},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C53,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C53+$D53-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_18",2016,18,{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12688860038369446},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C54,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C54+$D54-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_19",2016,19,{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12686327136633774},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C55,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C55+$D55-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_20",2016,20,{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1268405850123249},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C56,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C56+$D56-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2016_21",2016,21,{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12682016317995878},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C57,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C57+$D57-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_22",2016,22,{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12680169645477954},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C58,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C58+$D58-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_23",2016,23,{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12678492920946149},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C59,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C59+$D59-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_24",2016,24,{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12676964839875482},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C60,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C60+$D60-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2016_25",2016,25,{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12675567504365834},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999977},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C61,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C61+$D61-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999966}]
[null,"2016_26",2016,26,{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12674285768079888},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C62,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C62+$D62-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,{"$f":"CONCATENATE(C72,\"_\",D72)","v":"2017_6"},2017,6,{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12868658134237532},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C72,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C72+$D72-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2017_19",2017,19,{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1267868117168848},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C85,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C85+$D85-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2017_28",2017,28,{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12665992716466343},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C94,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C94+$D94-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2018_11",2018,11,{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1268891095948825},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C107,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C107+$D107-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2018_20",2018,20,{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12663984193724656},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D116,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C116,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C116+$D116-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_6",2019,6,{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12730705553919458},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D132,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C132,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C132+$D132-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2019_13",2019,13,{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1265589711689275},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C139,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C139+$D139-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2019_22",2019,22,{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12644425124439368},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C148,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C148+$D148-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2020_5",2020,5,{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1264899526516253},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C161,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C161+$D161-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2020_26",2020,26,{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613131597995278},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D182,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C182,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C182+$D182-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2021_5",2021,5,{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1247828171265785},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D191,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C191,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C191+$D191-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2021_10",2021,10,{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12534696915140764},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D196,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C196,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C196+$D196-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2021_28",2021,28,{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12577847457345298},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C214,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C214+$D214-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999977}]
[null,"2022_8",2022,8,{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12507345157188712},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C223,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C223+$D223-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2022_21",2022,21,{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12565296816008412},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031705},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D236,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C236,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C236+$D236-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2023_2",2023,2,{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12401853731915509},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031719},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D245,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C245,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C245+$D245-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2023_15",2023,15,{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1255924167940943},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D258,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C258,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C258+$D258-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2024_10",2024,10,{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12561639444528494},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C280,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C280+$D280-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2024_19",2024,19,{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12583489474875706},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C289,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C289+$D289-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2025_6",2025,6,{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12566622428394228},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D302,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C302,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C302+$D302-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2025_15",2025,15,{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12594184087864588},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D311,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C311,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C311+$D311-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_3",2026,3,{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1259400754249998},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D324,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C324,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C324+$D324-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2026_18",2026,18,{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12613342927902696},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D339,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C339,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C339+$D339-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2026_22",2026,22,{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.1261401602992695},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D343,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C343,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C343+$D343-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2027_11",2027,11,{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D356,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C356,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C356+$D356-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2028_9",2028,9,{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D377,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C377,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C377+$D377-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2028_18",2028,18,{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D386,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C386,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C386+$D386-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999982}]
[null,"2029_9",2029,9,{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D399,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C399,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C399+$D399-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2029_17",2029,17,{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D407,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C407,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C407+$D407-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_11",2030,11,{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D422,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C422,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C422+$D422-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2030_20",2030,20,{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394396},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031708},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D431,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C431,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C431+$D431-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2031_9",2031,9,{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D440,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C440,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C440+$D440-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2032_3",2032,3,{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D453,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C453,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C453+$D453-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_1",2033,1,{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D469,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C469,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C469+$D469-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2033_16",2033,16,{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999988},{"$f":"-PMT(discountRate,$D484,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C484,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C484+$D484-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999988}]
[null,"2034_12",2034,12,{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D497,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C497,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C497+$D497-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2035_5",2035,5,{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D506,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C506,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C506+$D506-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2036_3",2036,3,{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D519,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C519,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C519+$D519-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2036_12",2036,12,{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394393},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D528,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C528,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C528+$D528-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2037_7",2037,7,{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D537,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C537,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C537+$D537-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298556000005}]
[null,"2038_8",2038,8,{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D551,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C551,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C551+$D551-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2040_6",2040,6,{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D572,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C572,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C572+$D572-1,'Rates Table'!$C$8:$C$50,0))))","v":0.4106829855600001}]
[null,"2041_9",2041,9,{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031711},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999993},{"$f":"-PMT(discountRate,$D585,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C585,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C585+$D585-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2043_1",2043,1,{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D594,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C594,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C594+$D594-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,{"$f":"CONCATENATE(C603,\"_\",D603)","v":"2044_3"},{"$f":"IF(D603=1,C602+1,C602)","v":2044},{"$f":"IF(C602+D602>=2050,1,IF(D602=30,1,D602+1))","v":3},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D603,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C603,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C603+$D603-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2046_3",2046,3,{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D614,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C614,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C614+$D614-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2054_1",2054,1,{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.12618771533394399},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.17248811334031713},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.34743191039999999},{"$f":"-PMT(discountRate,$D626,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C626,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C626+$D626-1,'Rates Table'!$C$8:$C$50,0))))","v":0.41068298555999994}]
[null,"2063_1",2063,1,{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D635,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C635,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C635+$D635-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2076_1",2076,1,{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D648,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C648,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C648+$D648-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2097_1",2097,1,{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D669,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C669,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C669+$D669-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2104_1",2104,1,{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D676,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C676,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C676+$D676-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2120_1",2120,1,{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D692,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C692,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C692+$D692-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2129_1",2129,1,{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D701,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C701,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C701+$D701-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2142_1",2142,1,{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D714,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C714,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C714+$D714-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2151_1",2151,1,{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D723,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C723,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C723+$D723-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2164_1",2164,1,{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D736,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C736,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C736+$D736-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2172_1",2172,1,{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D744,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C744,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C744+$D744-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2195_1",2195,1,{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D767,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C767,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C767+$D767-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2208_1",2208,1,{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D780,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C780,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C780+$D780-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2217_1",2217,1,{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D789,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C789,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C789+$D789-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2226_1",2226,1,{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D798,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C798,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C798+$D798-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2234_1",2234,1,{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D806,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C806,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C806+$D806-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2246_1",2246,1,{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D818,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C818,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C818+$D818-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2247_1",2247,1,{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D819,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C819,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C819+$D819-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2248_1",2248,1,{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C820,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C820+$D820-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2249_1",2249,1,{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C821,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C821+$D821-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2250_1",2250,1,{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C822,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C822+$D822-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2251_1",2251,1,{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C823,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C823+$D823-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2252_1",2252,1,{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C824,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C824+$D824-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2253_1",2253,1,{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C825,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C825+$D825-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2254_1",2254,1,{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C826,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C826+$D826-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2255_1",2255,1,{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C827,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C827+$D827-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2256_1",2256,1,{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C828,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C828+$D828-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2257_1",2257,1,{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C829,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C829+$D829-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2258_1",2258,1,{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C830,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C830+$D830-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2259_1",2259,1,{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C831,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C831+$D831-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]
[null,"2260_1",2260,1,{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$F$8:$F$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$F$8:$F$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$G$8:$G$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$G$8:$G$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$H$8:$H$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$H$8:$H$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$I$8:$I$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$I$8:$I$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Rates Table'!$J$8:$J$50,MATCH($C832,'Rates Table'!$C$8:$C$50,0)):INDEX('Rates Table'!$J$8:$J$50,MATCH($C832+$D832-1,'Rates Table'!$C$8:$C$50,0))))","v":{"$error":"#N/A"}}]

{"sheet":"Levelized Avoided Cost Table","index":30,"n_rows":834,"n_cols":39,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6],[5,23,5,30],[5,37,6,37],[6,23,6,25],[6,26,6,28],[6,29,6,30],[5,31,6,33],[5,34,6,36],[5,4,5,11],[6,4,6,6],[6,7,6,9],[6,10,6,11],[5,15,6,17],[5,12,6,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Calculation Engine: \nLevelized Avoided Cost Table","This worksheet contains levelized avoided costs for calculating benefits by Installation Year, Measure Lifetime, and Societal/Standard Discount Rate"]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[]
[]
[null,"Lookup","Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup","Societal Discount Rate"]
[null,null,null,null,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&firstYear&\" $/MWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2015 $/MWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&firstYear&\" $/kW-yr)\"","v":"Avoided Capacity Costs (2015 $/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&firstYear&\" $/MMBtu)\"","v":"Avoided Natural Gas Cost (2015 $/MMBtu)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Energy Cost by Season and Time-of-Use Period (\"&firstYear&\" $/MWh)\"","v":"Avoided Energy Cost by Season and Time-of-Use Period (2015 $/MWh)"},null,null,null,null,null,null,null,{"$f":"\"Avoided Capacity Costs (\"&firstYear&\" $/kW-yr)\"","v":"Avoided Capacity Costs (2015 $/kW-yr)"},null,null,{"$f":"\"Avoided Natural Gas Cost (\"&firstYear&\" $/MMBtu)\"","v":"Avoided Natural Gas Cost (2015 $/MMBtu)"},null,null,"Avoided Water Cost"]
[null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder"]
[null,null,"Installation Year","Measure Life","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Discount Factor",null,"Installation Year","Measure Life","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Discount Factor"]
[null,{"$f":"CONCATENATE(C9,\"_\",D9)","v":"2015_1"},{"$f":"'Avoided Cost Table'!$C$7","v":2015},1,{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7463929955855619E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.425108419994999E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8517570640645302E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4318281415621391E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9605187958113845E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2510757836128529E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8502334726684623E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1580898854901668E-2},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D9,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99999999999999989},{"$f":"CONCATENATE(V9,\"_\",W9)","v":"2015_1"},{"$f":"C9","v":2015},1,{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7463929955855619E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.425108419994999E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8517570640645302E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4318281415621391E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9605187958113845E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2510757836128529E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8502334726684623E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1580898854901668E-2},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C9+$D9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W9,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V9,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V9+$W9-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99999999999999989}]
[null,{"$f":"CONCATENATE(C10,\"_\",D10)","v":"2015_2"},{"$f":"IF(D10=1,C9+1,C9)","v":2015},{"$f":"IF(C9+D9>=2050,1,IF(D9=30,1,D9+1))","v":2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2235519238525678E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.849898710610012E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5539572210356717E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3191544578799907E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8515867764496607E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1348613211460888E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5848199855242876E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.916834851847166E-2},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D10,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99038831218762013},{"$f":"CONCATENATE(V10,\"_\",W10)","v":"2015_2"},{"$f":"C10","v":2015},{"$f":"IF(V9+W9>=2050,1,IF(W9=30,1,W9+1))","v":2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2235519238525678E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.849898710610012E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5539572210356717E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3191544578799907E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8515867764496607E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1348613211460888E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5848199855242876E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.916834851847166E-2},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C10+$D10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W10,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V10,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V10+$W10-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.99038831218762013}]
[null,"2015_3",{"$f":"IF(D11=1,C10+1,C10)","v":2015},{"$f":"IF(C10+D10>=2050,1,IF(D10=30,1,D10+1))","v":3},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2091586224327168E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589233506902048E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3540531014826319E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1702212330463289E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8719871213998149E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.135192956204505E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703624277918206E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7571245328710472E-2},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":52.982463382855997},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D11,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98102787813148384},"2015_3",2015,{"$f":"IF(V10+W10>=2050,1,IF(W10=30,1,W10+1))","v":3},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2091586224327168E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7589233506902048E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3540531014826319E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1702212330463289E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8719871213998149E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.135192956204505E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3703624277918206E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7571245328710472E-2},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":52.982463382855997},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C11+$D11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W11,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V11,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V11+$W11-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98102787813148384}]
[null,"2015_4",2015,4,{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2259574224585796E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.734112787284366E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3494189347005911E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.027471388829861E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.840831950568812E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1113733346201301E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044126293892987E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5203146453222714E-2},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":79.45333286698849},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D12,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97191310791691476},"2015_4",2015,4,{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2259574224585796E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.734112787284366E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3494189347005911E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.027471388829861E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.840831950568812E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1113733346201301E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1044126293892987E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5203146453222714E-2},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":79.45333286698849},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C12+$D12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W12,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V12,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V12+$W12-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97191310791691476}]
[null,"2015_5",2015,5,{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2123929339897524E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709784165934755E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.378328610522368E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1734358121745673E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9426317001161178E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1898746799351355E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.038104268014512E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.489855215395532E-2},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":95.319582315199867},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D13,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96303851055718881},"2015_5",2015,5,{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2123929339897524E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7709784165934755E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.378328610522368E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1734358121745673E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9426317001161178E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1898746799351355E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.038104268014512E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.489855215395532E-2},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":95.319582315199867},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C13+$D13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W13,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V13,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V13+$W13-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96303851055718881}]
[null,"2015_6",2015,6,{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1905943540375454E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7692869024373937E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.406161344620106E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2601582290149582E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9795813559139345E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2287355409062392E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9504654237129934E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4439396674327868E-2},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":105.88354049323448},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D14,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95439869256718868},"2015_6",2015,6,{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1905943540375454E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7692869024373937E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.406161344620106E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2601582290149582E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9795813559139345E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2287355409062392E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9504654237129934E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4439396674327868E-2},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":105.88354049323448},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C14+$D14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W14,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V14,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V14+$W14-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.95439869256718868}]
[null,"2015_7",2015,7,{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27056922622195E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8752076602623663E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5495371108497958E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4144902323421454E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1009039843902848E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3988225656504827E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9692978711366414E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5114658933803646E-2},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":113.41763755008897},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D15,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94598835657102298},"2015_7",2015,7,{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.27056922622195E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8752076602623663E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5495371108497958E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4144902323421454E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1009039843902848E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3988225656504827E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9692978711366414E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5114658933803646E-2},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":113.41763755008897},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C15+$D15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W15,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V15,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V15+$W15-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94598835657102298}]
[null,"2015_8",2015,8,{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.342092395270112E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9801532055505101E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6708409179614716E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5141327761353501E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1693900063787405E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5163054649311846E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9920587010631982E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5651212981784482E-2},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":119.05809163473727},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D16,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93780229994210429},"2015_8",2015,8,{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.342092395270112E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9801532055505101E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6708409179614716E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5141327761353501E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1693900063787405E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5163054649311846E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9920587010631982E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5651212981784482E-2},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":119.05809163473727},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C16+$D16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W16,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V16,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V16+$W16-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93780229994210429}]
[null,"2015_9",2015,9,{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3456406913516286E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0169995555202433E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7327419633106818E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5855444326790428E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2204988042382388E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5944148863011664E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9603596371835539E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5525016602914267E-2},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":123.43613776542772},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D17,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92983541347421195},"2015_9",2015,9,{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3456406913516286E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0169995555202433E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7327419633106818E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5855444326790428E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2204988042382388E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5944148863011664E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9603596371835539E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5525016602914267E-2},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":123.43613776542772},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C17+$D17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W17,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V17,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V17+$W17-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92983541347421195}]
[null,"2015_10",2015,10,{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3514223732480109E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0394325566920984E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767830021923748E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6428797666554907E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611945551243854E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6485686608120307E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231759792346742E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5356167584535414E-2},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":126.93051937478964},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D18,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92208268008209004},"2015_10",2015,10,{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3514223732480109E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0394325566920984E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.767830021923748E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6428797666554907E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2611945551243854E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6485686608120307E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9231759792346742E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5356167584535414E-2},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":126.93051937478964},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C18+$D18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W18,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V18,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V18+$W18-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92208268008209004}]
[null,"2015_11",2015,11,{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3643584041459203E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0683364592531204E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8072652292349962E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6774180436586285E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771889627313327E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6746042029252295E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9067082384870409E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5461407602304214E-2},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.78225719163683},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D19,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91453917353016112},"2015_11",2015,11,{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3643584041459203E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0683364592531204E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8072652292349962E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6774180436586285E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2771889627313327E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6746042029252295E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9067082384870409E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5461407602304214E-2},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.78225719163683},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C19+$D19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W19,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V19,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V19+$W19-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91453917353016112}]
[null,"2015_12",2015,12,{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3539871041987289E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0696891521798548E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8233319147261996E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7026393827890851E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913172668496674E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6935637241302943E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8810740530340143E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.531569596196963E-2},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":132.15203367976878},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D20,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90720005718796781},"2015_12",2015,12,{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3539871041987289E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0696891521798548E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8233319147261996E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7026393827890851E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2913172668496674E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6935637241302943E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8810740530340143E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.531569596196963E-2},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":132.15203367976878},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C20+$D20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W20,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V20,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V20+$W20-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90720005718796781}]
[null,"2015_13",2015,13,{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.362080257284754E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0808637884584824E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8503851305213381E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7211355104840221E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2963078439034526E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.710453800822431E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9002443242175173E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5590077135286537E-2},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":134.15109234927263},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D21,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90006058281098522},"2015_13",2015,13,{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.362080257284754E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0808637884584824E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8503851305213381E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7211355104840221E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2963078439034526E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.710453800822431E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9002443242175173E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5590077135286537E-2},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":134.15109234927263},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C21+$D21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W21,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V21,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V21+$W21-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90006058281098522}]
[null,"2015_14",2015,14,{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3679425411338631E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968766500247333E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.864063761506728E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494461062162671E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3155207366580343E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7348141124733406E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8930287591238462E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5532611367827427E-2},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.8588945041185},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D22,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89311608934548614},"2015_14",2015,14,{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3679425411338631E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0968766500247333E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.864063761506728E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7494461062162671E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3155207366580343E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7348141124733406E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8930287591238462E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5532611367827427E-2},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.8588945041185},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C22+$D22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W22,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V22,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V22+$W22-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89311608934548614}]
[null,"2015_15",2015,15,{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806688779763868E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1148550151315834E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8802697011806442E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7708298319077821E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3263034484782199E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535953353269293E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9022299096562206E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5754274630519958E-2},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":137.33371328915197},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D23,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88636200175616964},"2015_15",2015,15,{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806688779763868E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1148550151315834E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8802697011806442E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7708298319077821E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3263034484782199E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7535953353269293E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9022299096562206E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5754274630519958E-2},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":137.33371328915197},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C23+$D23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W23,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V23,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V23+$W23-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88636200175616964}]
[null,"2015_16",2015,16,{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864232736567102E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1280607153756747E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952654056652651E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7948126842658553E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422740894908857E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768010868496622E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.893213033810701E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728218498515964E-2},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.6192549680411},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D24,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87979382987530674},"2015_16",2015,16,{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3864232736567102E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1280607153756747E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8952654056652651E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7948126842658553E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422740894908857E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.768010868496622E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.893213033810701E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5728218498515964E-2},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.6192549680411},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C24+$D24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W24,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V24,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V24+$W24-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87979382987530674}]
[null,"2015_17",2015,17,{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886664834373368E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1363440131799351E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9032411718790801E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8109273787412933E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3482263406478573E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7750151005239159E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8944406471611806E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5825711360570681E-2},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":139.74894327829657},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D25,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87340716727219248},"2015_17",2015,17,{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3886664834373368E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1363440131799351E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9032411718790801E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8109273787412933E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3482263406478573E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7750151005239159E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8944406471611806E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5825711360570681E-2},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":139.74894327829657},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C25+$D25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W25,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V25,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V25+$W25-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87340716727219248}]
[null,"2015_18",2015,18,{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141508169336E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.13772223473255E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070998607012922E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8236647729413271E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511927592227072E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7795663597007222E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.887449783654285E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5765516036896414E-2},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":140.74877566676869},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D26,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86719769014173309},"2015_18",2015,18,{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3844141508169336E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.13772223473255E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9070998607012922E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8236647729413271E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3511927592227072E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7795663597007222E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.887449783654285E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5765516036896414E-2},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":140.74877566676869},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C26+$D26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W26,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V26,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V26+$W26-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86719769014173309}]
[null,"2015_19",2015,19,{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806268057865576E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138949749373106E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105366064216183E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8350093480086653E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3538348034018418E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836199440187811E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.881223362881403E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5711903001341354E-2},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.63927755496076},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D27,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86116115621104117},"2015_19",2015,19,{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3806268057865576E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.138949749373106E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9105366064216183E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8350093480086653E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3538348034018418E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7836199440187811E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.881223362881403E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5711903001341354E-2},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.63927755496076},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C27+$D27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W27,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V27,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V27+$W27-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86116115621104117}]
[null,"2015_20",2015,20,{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3772346074664313E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400491931967397E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9136147846614372E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8451703046094791E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562011940407375E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7872506039676151E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8756465659651566E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5663883597857361E-2},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":142.43687032376471},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D28,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85529340366294304},"2015_20",2015,20,{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3772346074664313E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1400491931967397E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9136147846614372E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8451703046094791E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3562011940407375E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7872506039676151E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8756465659651566E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5663883597857361E-2},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":142.43687032376471},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C28+$D28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W28,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V28,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V28+$W28-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85529340366294304}]
[null,"2015_21",2015,21,{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741810138653199E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1410388920019997E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9163857032484865E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8543170080534775E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3583313747173204E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7905188562752101E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8706264374906159E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5620657427282966E-2},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.15484844451996},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D29,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84959035007536232},"2015_21",2015,21,{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3741810138653199E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1410388920019997E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9163857032484865E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8543170080534775E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3583313747173204E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7905188562752101E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8706264374906159E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5620657427282966E-2},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.15484844451996},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C29+$D29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W29,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V29,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V29+$W29-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84959035007536232}]
[null,"2015_22",2015,22,{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3714197594964706E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419338408743303E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9188913448150078E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8625880415125831E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3602576201409116E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7934742187568336E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8660869166855356E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5581569562970018E-2},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.80409011896916},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D30,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84404799137556719},"2015_22",2015,22,{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3714197594964706E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1419338408743303E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9188913448150078E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8625880415125831E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3602576201409116E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7934742187568336E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8660869166855356E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5581569562970018E-2},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":143.80409011896916},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C30+$D30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W30,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V30,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V30+$W30-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84404799137556719}]
[null,"2015_23",2015,23,{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3689126214447212E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427464282250276E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211663939326631E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8700978975209806E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3620065945392784E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7961576012868821E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8619651648196016E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5546078927595683E-2},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.39358253413965},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D31,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83866240080832744},"2015_23",2015,23,{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3689126214447212E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1427464282250276E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211663939326631E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8700978975209806E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3620065945392784E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7961576012868821E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8619651648196016E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5546078927595683E-2},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.39358253413965},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C31+$D31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W31,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V31,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V31+$W31-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83866240080832744}]
[null,"2015_24",2015,24,{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666277439196655E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434869788195439E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9232397574611319E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8769419965916402E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636005204469239E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986030990247353E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8582088107585399E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513734575811709E-2},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.93081580283598},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D32,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83342972791706416},"2015_24",2015,24,{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3666277439196655E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1434869788195439E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9232397574611319E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8769419965916402E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3636005204469239E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7986030990247353E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8582088107585399E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5513734575811709E-2},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.93081580283598},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C32+$D32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W32,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V32,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V32+$W32-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83342972791706416}]
[null,"2015_25",2015,25,{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3645383649186215E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441641664781474E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9251357200107223E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8832005013572063E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3650580669824073E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.80083935526365E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8547738575894511E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.548415766909406E-2},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.42208235781183},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(discountRate,$D33,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82834619753712102},"2015_25",2015,25,{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3645383649186215E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1441641664781474E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9251357200107223E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8832005013572063E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3650580669824073E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.80083935526365E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8547738575894511E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.548415766909406E-2},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.42208235781183},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038067},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C33+$D33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999989E-6},{"$f":"-PMT(societalDiscountRate,$W33,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V33,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V33+$W33-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82834619753712102}]
[null,"2015_26",2015,26,{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3626218367389169E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447853315372478E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9268748327576888E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8889412505176212E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.366395033136989E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8028906097736209E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8516230723364006E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5457027610275367E-2},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.87270725443796},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D34,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82340810880033444},"2015_26",2015,26,{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3626218367389169E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1447853315372478E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9268748327576888E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8889412505176212E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.366395033136989E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8028906097736209E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8516230723364006E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5457027610275367E-2},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.87270725443796},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C34+$D34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W34,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V34,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V34+$W34-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82340810880033444}]
[null,"2015_27",2015,27,{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3608588641561606E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453567277630679E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9284746047431429E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8942220407932188E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3676248792199016E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8047775141769193E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8487247335203548E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5432071259321372E-2},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.28722729451465},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D35,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81861183415011352},"2015_27",2015,27,{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3608588641561606E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1453567277630679E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9284746047431429E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8942220407932188E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3676248792199016E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8047775141769193E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8487247335203548E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5432071259321372E-2},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.28722729451465},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C35+$D35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W35,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V35,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V35+$W35-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81861183415011352}]
[null,"2015_28",2015,28,{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3592329058518654E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1458837163546661E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299500460348372E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8990924198823905E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.368759144421229E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8065177725983834E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8460516471021652E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5409054460038489E-2},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.66953176598017},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D36,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81395381836630532},"2015_28",2015,28,{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3592329058518654E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1458837163546661E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299500460348372E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8990924198823905E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.368759144421229E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8065177725983834E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8460516471021652E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5409054460038489E-2},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":146.66953176598017},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C36+$D36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W36,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V36,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V36+$W36-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81395381836630532}]
[null,"2015_29",2015,29,{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3577296996852526E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1463709198078735E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9313140985091803E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9035951084576456E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3698077779813299E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.808126649765612E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8435803660261995E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387775319899208E-2},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.02297406367791},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D37,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80943057759914383},"2015_29",2015,29,{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3577296996852526E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1463709198078735E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9313140985091803E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9035951084576456E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3698077779813299E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.808126649765612E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8435803660261995E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5387775319899208E-2},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.02297406367791},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C37+$D37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W37,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V37,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V37+$W37-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80943057759914383}]
[null,"2015_30",2015,30,{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563368829121034E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1468223450059849E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9325779804755517E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9077671377582009E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3707794041253925E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8096173774876139E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8412905658575858E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368058833922446E-2},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.35046098563708},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D38,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80503869841164122},"2015_30",2015,30,{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3563368829121034E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1468223450059849E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9325779804755517E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9077671377582009E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3707794041253925E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8096173774876139E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8412905658575858E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5368058833922446E-2},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.35046098563708},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935579},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C38+$D38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W38,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V38,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V38+$W38-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.80503869841164122}]
[null,"2016_1",2016,1,{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6797972092502532E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2516806128496251E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2442453842856586E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2019738268505578E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7382974763134673E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.013998280180653E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3087899588943462E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6659296168584453E-2},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D39,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98039215686274506},"2016_1",2016,1,{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6797972092502532E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2516806128496251E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2442453842856586E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2019738268505578E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7382974763134673E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.013998280180653E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3087899588943462E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6659296168584453E-2},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C39+$D39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W39,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V39,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V39+$W39-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.98039215686274506}]
[null,"2016_2",2016,2,{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9243190645885419E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.40571463943527E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0901724123019558E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0315182760606914E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8250479748098365E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0737523355550595E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1159366816454615E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5445342753255379E-2},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":81.073557694080037},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D40,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97096893351727465},"2016_2",2016,2,{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9243190645885419E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.40571463943527E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0901724123019558E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0315182760606914E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8250479748098365E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.0737523355550595E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1159366816454615E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5445342753255379E-2},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":81.073557694080037},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C40+$D40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W40,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V40,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V40+$W40-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.97096893351727465}]
[null,"2016_3",2016,3,{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0384192239290087E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4851135204361429E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1684021235944791E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.8817620236628191E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7977029707229194E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.061031761201451E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8356571780007891E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.290493269183041E-2},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":108.08422530102622},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D41,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96179203738380781},"2016_3",2016,3,{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0384192239290087E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4851135204361429E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1684021235944791E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":2.8817620236628191E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7977029707229194E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.061031761201451E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8356571780007891E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.290493269183041E-2},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":108.08422530102622},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C41+$D41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W41,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V41,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V41+$W41-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.96179203738380781}]
[null,"2016_4",2016,4,{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0652812327959156E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5907721122819106E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2479037843790491E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1022512976296674E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9377039833115843E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1730143851065845E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.814370756582313E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3057632158168267E-2},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":121.57917837136827},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D42,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9528559881538381},"2016_4",2016,4,{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0652812327959156E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5907721122819106E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2479037843790491E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1022512976296674E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9377039833115843E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1730143851065845E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.814370756582313E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3057632158168267E-2},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":121.57917837136827},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C42+$D42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W42,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V42,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V42+$W42-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9528559881538381}]
[null,"2016_5",2016,5,{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0657469095032643E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6219716079818075E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3060684643764528E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.221596512085885E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9838633237655581E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2237173166723178E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483531240628663E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2835221653501362E-2},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.6678545606525},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D43,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94415540250704799},"2016_5",2016,5,{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0657469095032643E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6219716079818075E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3060684643764528E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.221596512085885E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9838633237655581E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2237173166723178E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7483531240628663E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2835221653501362E-2},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":129.6678545606525},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C43+$D43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W43,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V43,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V43+$W43-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.94415540250704799}]
[null,"2016_6",2016,6,{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1798001787196427E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703075451451996E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4918850575986891E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4111828197938301E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1276841300475341E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4270070228814099E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8012489198014421E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3881146704382102E-2},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.05340186710154},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D44,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93568499271293004},"2016_6",2016,6,{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1798001787196427E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7703075451451996E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4918850575986891E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4111828197938301E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1276841300475341E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4270070228814099E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8012489198014421E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3881146704382102E-2},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":135.05340186710154},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C44+$D44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W44,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V44,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V44+$W44-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.93568499271293004}]
[null,"2016_7",2016,7,{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747320291042168E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9060193898969586E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.64069854904756E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278455193706461E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041899577375891E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5604952792369936E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8490785353039549E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4663270318948294E-2},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.89431409216462},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D45,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92743956526570903},"2016_7",2016,7,{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2747320291042168E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9060193898969586E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.64069854904756E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5278455193706461E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2041899577375891E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5604952792369936E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8490785353039549E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4663270318948294E-2},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":138.89431409216462},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C45+$D45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W45,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V45,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V45+$W45-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.92743956526570903}]
[null,"2016_8",2016,8,{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2861178204160383E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563840306407624E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7150649084148925E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6083755801488974E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2591130712653663E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6454102988803257E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8281886056038862E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.462554954089641E-2},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.7698397039461},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D46,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9194140195510826},"2016_8",2016,8,{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2861178204160383E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9563840306407624E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7150649084148925E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6083755801488974E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2591130712653663E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6454102988803257E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8281886056038862E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.462554954089641E-2},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":141.7698397039461},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C46+$D46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W46,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V46,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V46+$W46-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9194140195510826}]
[null,"2016_9",2016,9,{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2983015922221535E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9875618556252164E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7565424228579676E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6712647313280104E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3016333378260489E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.702028667442573E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7984932425399201E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4518984847244798E-2},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.00178479018044},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D47,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91160334654334507},"2016_9",2016,9,{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2983015922221535E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9875618556252164E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7565424228579676E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6712647313280104E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3016333378260489E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.702028667442573E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7984932425399201E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4518984847244798E-2},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":144.00178479018044},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C47+$D47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W47,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V47,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V47+$W47-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.91160334654334507}]
[null,"2016_10",2016,10,{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.31725699860055E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0243497073027407E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8017797889038835E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7076970546060517E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162315266520757E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7268214216929024E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7903801213655004E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4706929746951463E-2},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.78323423809044},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D48,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90400262753146099},"2016_10",2016,10,{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.31725699860055E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0243497073027407E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8017797889038835E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7076970546060517E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3162315266520757E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7268214216929024E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7903801213655004E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4706929746951463E-2},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":145.78323423809044},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C48+$D48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W48,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V48,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V48+$W48-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.90400262753146099}]
[null,"2016_11",2016,11,{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3091943486974482E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0291183842247065E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8200872112384418E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7335522257956118E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290775945069512E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440732974239443E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7704454363941708E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4600529070980282E-2},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.23706136040468},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D49,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89660703287270704},"2016_11",2016,11,{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3091943486974482E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0291183842247065E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8200872112384418E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7335522257956118E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3290775945069512E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7440732974239443E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7704454363941708E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4600529070980282E-2},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":147.23706136040468},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C49+$D49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W49,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V49,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V49+$W49-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.89660703287270704}]
[null,"2016_12",2016,12,{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3211309000278766E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0441837750327558E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8502389480215317E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7519618392167366E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3320868965418445E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7594015266403241E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.799020916421892E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4951742064886729E-2},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":148.44518270729546},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D50,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88941182077251757},"2016_12",2016,12,{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3211309000278766E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0441837750327558E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8502389480215317E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7519618392167366E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3320868965418445E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7594015266403241E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.799020916421892E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4951742064886729E-2},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":148.44518270729546},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C50+$D50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W50,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V50,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V50+$W50-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88941182077251757}]
[null,"2016_13",2016,13,{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3300431018321553E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0640062969929114E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652962000656689E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812535532174375E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3510719543956342E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7832574720119604E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7971707108283237E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926913311980841E-2},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":149.46431065645424},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D51,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88241233608920111},"2016_13",2016,13,{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3300431018321553E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0640062969929114E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8652962000656689E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812535532174375E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3510719543956342E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7832574720119604E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7971707108283237E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4926913311980841E-2},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":149.46431065645424},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C51+$D51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W51,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V51,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V51+$W51-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88241233608920111}]
[null,"2016_14",2016,14,{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34604615134037E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0854836439059128E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8829689632555578E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8029227737971891E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.360931905905982E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8011683452284645E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124833858920432E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5202674098812205E-2},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":150.33495489225808},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D52,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87560400916224146},"2016_14",2016,14,{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.34604615134037E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0854836439059128E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8829689632555578E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8029227737971891E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.360931905905982E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8011683452284645E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124833858920432E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5202674098812205E-2},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":150.33495489225808},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C52+$D52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W52,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V52,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V52+$W52-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87560400916224146}]
[null,"2016_15",2016,15,{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540472007661972E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1013439179595393E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8991785937841507E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8274599134542821E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3766095806768636E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8145045788514298E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8071375624623205E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5201821987143049E-2},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.08682329247119},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D53,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86898235466291152},"2016_15",2016,15,{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3540472007661972E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1013439179595393E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8991785937841507E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8274599134542821E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3766095806768636E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8145045788514298E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8071375624623205E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5201821987143049E-2},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.08682329247119},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C53+$D53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W53,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V53,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V53+$W53-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86898235466291152}]
[null,"2016_16",2016,16,{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3579663944431045E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.111562252011737E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.907659537971668E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.843461674981051E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3814994018440682E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8199795722935748E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124145076197963E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5331801174284999E-2},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.74219748170884},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D54,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86254297046598727},"2016_16",2016,16,{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3579663944431045E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.111562252011737E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.907659537971668E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.843461674981051E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3814994018440682E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8199795722935748E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8124145076197963E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5331801174284999E-2},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":151.74219748170884},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C54+$D54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W54,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V54,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V54+$W54-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86254297046598727}]
[null,"2016_17",2016,17,{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3546600247494342E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1140995150351516E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9116489567931116E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8558731649410684E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.383305581633809E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.823007503993163E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8083103873258285E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287500163874046E-2},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.31811701242728},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D55,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8562815365413653},"2016_17",2016,17,{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3546600247494342E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1140995150351516E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9116489567931116E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8558731649410684E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.383305581633809E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.823007503993163E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8083103873258285E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5287500163874046E-2},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.31811701242728},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C55+$D55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W55,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V55,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V55+$W55-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8562815365413653}]
[null,"2016_18",2016,18,{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3517337171316742E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1163451236033322E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9151797980992033E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8668579733511114E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3849041438538405E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8256873796330589E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8046780293038478E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5248291486003509E-2},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.82783548498168},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D56,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85019381386444448},"2016_18",2016,18,{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3517337171316742E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1163451236033322E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9151797980992033E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8668579733511114E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3849041438538405E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8256873796330589E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8046780293038478E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5248291486003509E-2},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":152.82783548498168},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C56+$D56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W56,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V56,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V56+$W56-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85019381386444448}]
[null,"2016_19",2016,19,{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3491273978234671E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1183451775055273E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9183245460451932E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8766416058312707E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3863279051679804E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8280742140114642E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8014428653759147E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213370231121401E-2},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.28181683974626},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D57,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84427564334415817},"2016_19",2016,19,{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3491273978234671E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1183451775055273E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9183245460451932E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8766416058312707E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3863279051679804E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8280742140114642E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8014428653759147E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5213370231121401E-2},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.28181683974626},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C57+$D57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W57,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V57,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V57+$W57-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84427564334415817}]
[null,"2016_20",2016,20,{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3467930047570581E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1201365589172471E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211411916409984E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8854044783442683E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3876031205759641E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.830212021764362E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7985452372079904E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518209243065757E-2},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.68843276109726},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D58,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83852294476759148},"2016_20",2016,20,{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3467930047570581E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1201365589172471E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9211411916409984E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8854044783442683E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3876031205759641E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.830212021764362E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7985452372079904E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.518209243065757E-2},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":153.68843276109726},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C58+$D58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W58,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V58,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V58+$W58-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83852294476759148}]
[null,"2016_21",2016,21,{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3446916276978866E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1217491270219841E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9236766834242827E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8932926525923055E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3887510456800935E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8321364363942283E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959368464250944E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5153936738584218E-2},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.05446082265874},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D59,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83293171576015934},"2016_21",2016,21,{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3446916276978866E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1217491270219841E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9236766834242827E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8932926525923055E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3887510456800935E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8321364363942283E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7959368464250944E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5153936738584218E-2},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.05446082265874},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C59+$D59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W59,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V59,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V59+$W59-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83293171576015934}]
[null,"2016_22",2016,22,{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3427914283448617E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1232073140979111E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9259694370380009E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9004256435694627E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3897890728778637E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8338766150159881E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935781728798287E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5128476563491766E-2},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.38544677433879},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D60,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82749803076036033},"2016_22",2016,22,{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3427914283448617E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1232073140979111E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9259694370380009E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9004256435694627E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3897890728778637E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8338766150159881E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7935781728798287E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5128476563491766E-2},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.38544677433879},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C60+$D60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W60,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V60,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V60+$W60-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82749803076036033}]
[null,"2016_23",2016,23,{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3410661030153223E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245313052324713E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.92805119013293E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9069021903531856E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907315711553263E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8354566462107498E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7914365664187558E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5105359470586961E-2},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.68597231932762},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D61,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82221804000816434},"2016_23",2016,23,{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3410661030153223E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1245313052324713E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.92805119013293E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9069021903531856E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907315711553263E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8354566462107498E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7914365664187558E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5105359470586961E-2},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.68597231932762},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C61+$D61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W61,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V61,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V61+$W61-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82221804000816434}]
[null,"2016_24",2016,24,{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3394937296607219E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1257379231068328E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299483935422125E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.912804584190565E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3915905159310549E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8368966059143181E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7894848157096137E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5084291733217671E-2},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.95985594650617},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D62,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81708796854614152},"2016_24",2016,24,{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3394937296607219E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1257379231068328E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9299483935422125E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.912804584190565E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3915905159310549E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8368966059143181E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7894848157096137E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5084291733217671E-2},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":154.95985594650617},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C62+$D62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W62,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V62,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V62+$W62-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.81708796854614152}]
[null,"2017_4",2017,4,{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1720722099344972E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7239830910289505E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3231001075152575E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.227002366531543E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0515142702201808E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2814928235492688E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5939583550110357E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1781727191862737E-2},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D72,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9341725374057237},"2017_4",2017,4,{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1720722099344972E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7239830910289505E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.3231001075152575E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.227002366531543E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0515142702201808E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.2814928235492688E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5939583550110357E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.1781727191862737E-2},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C72+$D72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W72,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V72,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V72+$W72-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.9341725374057237}]
[null,"2017_17",2017,17,{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4069659050172384E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1874192684901827E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9703296153333942E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9215104675539292E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4380542562986167E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924070240038793E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7632407737240255E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.513230898643456E-2},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D85,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83949170249153426},"2017_17",2017,17,{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4069659050172384E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1874192684901827E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9703296153333942E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9215104675539292E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4380542562986167E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8924070240038793E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7632407737240255E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.513230898643456E-2},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C85+$D85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W85,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V85,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V85+$W85-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83949170249153426}]
[null,"2017_26",2017,26,{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3765508812427661E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1836624895477112E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9779408137499778E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.973114226079652E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347697098623837E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922462934713388E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7517571356986718E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929227729484327E-2},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D94,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7914341683970918},"2017_26",2017,26,{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3765508812427661E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1836624895477112E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9779408137499778E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.973114226079652E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4347697098623837E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8922462934713388E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7517571356986718E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4929227729484327E-2},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C94+$D94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W94,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V94,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V94+$W94-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7914341683970918}]
[null,"2018_9",2018,9,{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147909273988387E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001589922279252E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0203507997140148E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9261662654211167E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4673660365081184E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9279863807726509E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6756544872837721E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4368741169361929E-2},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D107,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87620467756953579},"2018_9",2018,9,{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4147909273988387E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2001589922279252E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0203507997140148E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9261662654211167E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4673660365081184E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9279863807726509E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6756544872837721E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4368741169361929E-2},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C107+$D107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W107,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V107,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V107+$W107-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.87620467756953579}]
[null,"2018_15",2018,15,{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4336189173122424E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2440738620382737E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623733456476893E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071256719773365E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4857346006681648E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9604807259814044E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7518671626009581E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5258539230078344E-2},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D113,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83523871074866518},"2018_15",2018,15,{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4336189173122424E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2440738620382737E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0623733456476893E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0071256719773365E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4857346006681648E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9604807259814044E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7518671626009581E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5258539230078344E-2},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C113+$D113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W113,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V113,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V113+$W113-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.83523871074866518}]
[null,"2018_28",2018,28,{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3823732836082256E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2199876435222987E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0423501289988527E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0505357100788827E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4652925400908233E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9376050887679793E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739651786564907E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4933585859344488E-2},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D126,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76700686233641791},"2018_28",2018,28,{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3823732836082256E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2199876435222987E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0423501289988527E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0505357100788827E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4652925400908233E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9376050887679793E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.739651786564907E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4933585859344488E-2},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C126+$D126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W126,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V126,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V126+$W126-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.76700686233641791}]
[null,"2019_11",{"$f":"IF(D139=1,C138+1,C138)","v":2019},{"$f":"IF(C138+D138>=2050,1,IF(D138=30,1,D138+1))","v":11},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4556621286775941E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2994121136988292E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375888795331738E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.131157810828414E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5616259436946117E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0648994681956915E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042259232180652E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6021422873875435E-2},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D139,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84489283238790791},"2019_11",2019,{"$f":"IF(V138+W138>=2050,1,IF(W138=30,1,W138+1))","v":11},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4556621286775941E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2994121136988292E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375888795331738E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.131157810828414E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5616259436946117E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0648994681956915E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8042259232180652E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6021422873875435E-2},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C139+$D139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W139,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V139,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V139+$W139-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.84489283238790791}]
[null,"2019_20",2019,20,{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4105819096100389E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2714009613654416E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.102537105034048E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1423694972531115E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269459660212209E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0133364601079462E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812794106882326E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5610781640607922E-2},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D148,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79015889888465896},"2019_20",2019,20,{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4105819096100389E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2714009613654416E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.102537105034048E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1423694972531115E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5269459660212209E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0133364601079462E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7812794106882326E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5610781640607922E-2},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C148+$D148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W148,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V148,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V148+$W148-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79015889888465896}]
[null,"2020_3",2020,3,{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952351245505049E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3884130121103419E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417558864760944E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790928188617293E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6119686876443328E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534212942438392E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9021886247016434E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7120229231337447E-2},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D161,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88854717452575294},"2020_3",2020,3,{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5952351245505049E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3884130121103419E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2417558864760944E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1790928188617293E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.6119686876443328E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1534212942438392E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9021886247016434E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7120229231337447E-2},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C161+$D161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W161,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V161,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V161+$W161-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.88854717452575294}]
[null,"2020_17",2020,17,{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4422206824046163E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3070882814108861E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1595572850154666E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169408062008275E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5461904052160246E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622050085423654E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7895024335865439E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5885658277351892E-2},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D175,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79107178092469566},"2020_17",2020,17,{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4422206824046163E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3070882814108861E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1595572850154666E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169408062008275E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5461904052160246E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0622050085423654E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7895024335865439E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5885658277351892E-2},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C175+$D175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W175,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V175,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V175+$W175-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79107178092469566}]
[null,"2021_4",2021,4,{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.645306422010826E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5330747654179167E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.428713963157855E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422339935041097E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7757916233175338E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.415737576330267E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8733094667255497E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7031400222495008E-2},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D192,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86303102580186064},"2021_4",2021,4,{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.645306422010826E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5330747654179167E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.428713963157855E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3422339935041097E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7757916233175338E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.415737576330267E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8733094667255497E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7031400222495008E-2},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C192+$D192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W192,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V192,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V192+$W192-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.86303102580186064}]
[null,"2021_17",2021,17,{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661354462998654E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3463643221967503E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2019578486550073E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2026496793749202E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5705127814581921E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055278996723128E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8137129846300105E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6149465089003734E-2},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D205,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7755605695340152},"2021_17",2021,17,{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4661354462998654E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3463643221967503E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2019578486550073E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2026496793749202E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5705127814581921E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1055278996723128E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8137129846300105E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6149465089003734E-2},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C205+$D205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W205,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V205,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V205+$W205-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7755605695340152}]
[null,"2021_26",2021,26,{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4215891995414862E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3046473369145341E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1542502099894921E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871100934426246E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5355936995063177E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544683696677471E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7901752719685787E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5703460541061771E-2},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D214,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73116283647475111},"2021_26",2021,26,{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4215891995414862E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3046473369145341E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1542502099894921E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1871100934426246E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5355936995063177E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544683696677471E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7901752719685787E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5703460541061771E-2},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935584},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C214+$D214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W214,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V214,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V214+$W214-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73116283647475111}]
[null,"2022_6",2022,6,{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999593495969478E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907245774234632E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3036709409255879E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831560135969593E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907216044202961E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1799866138900223E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7962017813724776E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6306386735646838E-2},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D223,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8308614962701778},"2022_6",2022,6,{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4999593495969478E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3907245774234632E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3036709409255879E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1831560135969593E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5907216044202961E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1799866138900223E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7962017813724776E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6306386735646838E-2},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935615},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C223+$D223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W223,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V223,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V223+$W223-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.8308614962701778}]
[null,"2022_20",2022,20,{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133325230570723E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3023593511511436E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1487018340716462E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.173027935428885E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5226351503568026E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0407064865982535E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7786512030394862E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5616541886086955E-2},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D237,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74458437826011403},"2022_20",2022,20,{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4133325230570723E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3023593511511436E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1487018340716462E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.173027935428885E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5226351503568026E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0407064865982535E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7786512030394862E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5616541886086955E-2},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C237+$D237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W237,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V237,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V237+$W237-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.74458437826011403}]
[null,"2023_1",2023,1,{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3796432864019894E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3700905852206179E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3259270104004398E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2698677201236233E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7102639526934408E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3429214831141934E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.656593996489281E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4315702535269957E-2},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D246,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85349037119011162},"2023_1",2023,1,{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3796432864019894E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3700905852206179E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3259270104004398E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2698677201236233E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.7102639526934408E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3429214831141934E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.656593996489281E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4315702535269957E-2},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C246+$D246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W246,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V246,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V246+$W246-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.85349037119011162}]
[null,"2023_14",2023,14,{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.397002058538118E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830553054579577E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352660639406846E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1665460355795707E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5267516949217761E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.035248893447678E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7562015606785876E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5520819515586173E-2},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D259,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7622659826113396},"2023_14",2023,14,{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.397002058538118E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2830553054579577E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1352660639406846E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1665460355795707E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5267516949217761E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.035248893447678E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7562015606785876E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5520819515586173E-2},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C259+$D259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W259,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V259,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V259+$W259-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7622659826113396}]
[null,"2024_8",2024,8,{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4562961291723033E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3239343630769936E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1712385872573414E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651932285489766E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5489935460667506E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0588896770386851E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.790826565320711E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6298355301538812E-2},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D280,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78471101282404621},"2024_8",2024,8,{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4562961291723033E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3239343630769936E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1712385872573414E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1651932285489766E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5489935460667506E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0588896770386851E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.790826565320711E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6298355301538812E-2},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C280+$D280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W280,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V280,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V280+$W280-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.78471101282404621}]
[null,"2024_17",2024,17,{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3773935675769995E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2559449173724485E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0957491005937013E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1528631490720079E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4933087232580597E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9842415848211715E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7570342073601978E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5397884656351561E-2},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D289,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7308280464659288},"2024_17",2024,17,{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3773935675769995E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2559449173724485E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0957491005937013E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1528631490720079E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4933087232580597E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9842415848211715E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7570342073601978E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5397884656351561E-2},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C289+$D289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W289,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V289,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V289+$W289-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.7308280464659288}]
[null,"2025_1",2025,1,{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5258822317603968E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4292407436890856E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996670855657206E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1086751073424237E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4769007566725146E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9996931308452111E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7010862406182836E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6775471446336722E-2},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D299,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82034829987515523},"2025_1",2025,1,{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5258822317603968E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4292407436890856E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2996670855657206E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1086751073424237E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4769007566725146E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9996931308452111E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7010862406182836E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6775471446336722E-2},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C299+$D299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W299,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V299,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V299+$W299-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.82034829987515523}]
[null,"2025_14",2025,14,{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3839102568987744E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2617558418274804E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0998793691814139E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429784921261106E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4799957378370364E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9691331164584731E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7843667481972154E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692826136985371E-2},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D312,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73266626548571689},"2025_14",2025,14,{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3839102568987744E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2617558418274804E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0998793691814139E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1429784921261106E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4799957378370364E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9691331164584731E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7843667481972154E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5692826136985371E-2},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C312+$D312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W312,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V312,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V312+$W312-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73266626548571689}]
[null,"2026_2",2026,2,{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3457905717547048E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1704393363590275E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.158710130992177E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337333499366981E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4330156950474146E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667931466649313E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8540246829210457E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6510117131526625E-2},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D325,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79653271384248914},"2026_2",2026,2,{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3457905717547048E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1704393363590275E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.158710130992177E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0337333499366981E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4330156950474146E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9667931466649313E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8540246829210457E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6510117131526625E-2},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C325+$D325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W325,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V325,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V325+$W325-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.79653271384248914}]
[null,"2026_11",2026,11,{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3822903916339591E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2552336285452706E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907346212353562E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1476487458167066E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4881380017427371E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9764691468030369E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8035522580653305E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766553380731744E-2},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D334,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73553005507323277},"2026_11",2026,11,{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3822903916339591E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2552336285452706E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0907346212353562E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1476487458167066E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4881380017427371E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9764691468030369E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8035522580653305E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5766553380731744E-2},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C334+$D334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W334,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V334,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V334+$W334-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.73553005507323277}]
[null,"2026_23",2026,23,{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3401579615518208E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209519079503391E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544047977986601E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.143518407876149E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619432414640878E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9416988866422815E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672801241477351E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5157371631603207E-2},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D346,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67450517124737974},"2026_23",2026,23,{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3401579615518208E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2209519079503391E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0544047977986601E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.143518407876149E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4619432414640878E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9416988866422815E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7672801241477351E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5157371631603207E-2},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935592},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C346+$D346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W346,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V346,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V346+$W346-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67450517124737974}]
[null,"2027_10",2027,10,{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037145508923771E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2757704315142149E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0959195604207695E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589002486494414E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4879727782894861E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9785629804581925E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8383225610134124E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6074112571211403E-2},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D357,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72705590056677172},"2027_10",2027,10,{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4037145508923771E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2757704315142149E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0959195604207695E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1589002486494414E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4879727782894861E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9785629804581925E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8383225610134124E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.6074112571211403E-2},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C357+$D357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W357,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V357,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V357+$W357-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72705590056677172}]
[null,"2028_8",2028,8,{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4040644149506952E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2896442079235701E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0793772958434074E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832151296313416E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115014707936885E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882433662336181E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7974836399747428E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5696176930956378E-2},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D378,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72495167995012832},"2028_8",2028,8,{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4040644149506952E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2896442079235701E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0793772958434074E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1832151296313416E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.5115014707936885E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9882433662336181E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7974836399747428E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5696176930956378E-2},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C378+$D378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W378,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V378,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V378+$W378-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.72495167995012832}]
[null,"2028_17",2028,17,{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3484874046307437E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2369680021574554E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0449110705264024E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1628368598155982E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4725597960365952E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9451443849280406E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7607183767879582E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5064626091853485E-2},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D387,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67517214793944103},"2028_17",2028,17,{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3484874046307437E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2369680021574554E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0449110705264024E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1628368598155982E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4725597960365952E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9451443849280406E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7607183767879582E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5064626091853485E-2},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C387+$D387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W387,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V387,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V387+$W387-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.67517214793944103}]
[null,"2029_8",2029,8,{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3808668677203351E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2643478263739584E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678500983796363E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169978603720409E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4818013760366614E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9528453926936255E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7928897588648133E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714582022851896E-2},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D400,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71073694112757679},"2029_8",2029,8,{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3808668677203351E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2643478263739584E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0678500983796363E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.169978603720409E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4818013760366614E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9528453926936255E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7928897588648133E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5714582022851896E-2},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C400+$D400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W400,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V400,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V400+$W400-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.71073694112757679}]
[null,"2029_16",2029,16,{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3381181836412389E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2252276865515283E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0401324101614969E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.156301361909992E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575251125944841E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9270444258922343E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.760071339345409E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5109742323803851E-2},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D408,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66677377044937347},"2029_16",2029,16,{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3381181836412389E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2252276865515283E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0401324101614969E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.156301361909992E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4575251125944841E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9270444258922343E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.760071339345409E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.5109742323803851E-2},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C408+$D408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W408,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V408,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V408+$W408-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.66677377044937347}]
[null,"2030_10",2030,10,{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3247165313457042E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2165204605964374E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358976733678664E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1606130102630264E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4607326411716608E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.917471944227105E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7376178191755961E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4817312625504637E-2},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D423,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68512101356828425},"2030_10",2030,10,{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3247165313457042E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2165204605964374E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0358976733678664E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1606130102630264E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4607326411716608E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.917471944227105E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7376178191755961E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4817312625504637E-2},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C423+$D423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W423,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V423,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V423+$W423-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68512101356828425}]
[null,"2030_19",2030,19,{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3074670454922755E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1993748043053815E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230096353462329E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1518052809409144E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4467995888166474E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9076285373234286E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7290277580402223E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.461257496453303E-2},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D432,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63985542395874773},"2030_19",2030,19,{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3074670454922755E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1993748043053815E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0230096353462329E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1518052809409144E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4467995888166474E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9076285373234286E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7290277580402223E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.461257496453303E-2},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C432+$D432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W432,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V432,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V432+$W432-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.63985542395874773}]
[null,"2031_8",2031,8,{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.30245953863845E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1934919876542437E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0139200258091402E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431682932824405E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327312190279175E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8977693529524952E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7447408611579212E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4818474152654065E-2},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D441,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68313815948440682},"2031_8",2031,8,{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.30245953863845E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1934919876542437E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0139200258091402E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1431682932824405E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4327312190279175E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8977693529524952E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7447408611579212E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4818474152654065E-2},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C441+$D441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W441,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V441,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V441+$W441-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.68313815948440682}]
[null,"2032_2",2032,2,{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D454,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70729825486723341},"2032_2",2032,2,{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C454+$D454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W454,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V454,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V454+$W454-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.70729825486723341}]
[null,"2032_18",2032,18,{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880348E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D470,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61932012455529351},"2032_18",2032,18,{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880348E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038085},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C470+$D470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W470,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V470,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V470+$W470-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61932012455529351}]
[null,"2033_15",2033,15,{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D485,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62059466514287809},"2033_15",2033,15,{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880355E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079353E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230272E-2},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592322},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038076},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999964},{"$f":"-PMT(societalDiscountRate,$D485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C485+$D485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W485,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V485,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V485+$W485-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62059466514287809}]
[null,"2034_11",2034,11,{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(discountRate,$D498,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62776781972593643},"2034_11",2034,11,{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650351E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C498+$D498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999993E-6},{"$f":"-PMT(societalDiscountRate,$W498,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V498,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V498+$W498-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.62776781972593643}]
[null,"2035_4",2035,4,{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D507,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65406965990004184},"2035_4",2035,4,{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173702E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C507+$D507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W507,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V507,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V507+$W507-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65406965990004184}]
[null,"2036_2",2036,2,{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D520,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65343425759562945},"2036_2",2036,2,{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733494E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C520+$D520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W520,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V520,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V520+$W520-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.65343425759562945}]
[null,"2036_14",2036,14,{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D532,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58925639732067348},"2036_14",2036,14,{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430225E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173689E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733474E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.715157066107936E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592325},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C532+$D532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W532,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V532,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V532+$W532-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.58925639732067348}]
[null,"2037_7",2037,7,{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D539,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61190219668041335},"2037_7",2037,7,{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C539+$D539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W539,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V539,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V539+$W539-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.61190219668041335}]
[null,"2038_7",2038,7,{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D552,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59990411439256219},"2038_7",2038,7,{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C552+$D552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W552,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V552,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V552+$W552-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.59990411439256219}]
[null,"2040_5",2040,5,{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D573,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5870017016921808},"2040_5",2040,5,{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592333},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038111},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C573+$D573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W573,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V573,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V573+$W573-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.5870017016921808}]
[null,"2040_7",2040,7,{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D575,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57660910649035191},"2040_7",2040,7,{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430239E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573183E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230286E-2},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935606},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C575+$D575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W575,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V575,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V575+$W575-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57660910649035191}]
[null,"2043_1",2043,1,{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D596,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57437455289470041},"2043_1",2043,1,{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C596+$D596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W596,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V596,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V596+$W596-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.57437455289470041}]
[null,"2044_3",2044,3,{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(discountRate,$D605,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55242887145000763},"2044_3",2044,3,{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650358E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880362E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079367E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935597},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038094},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4557999999999982},{"$f":"-PMT(societalDiscountRate,$D605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C605+$D605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7842000000000005E-6},{"$f":"-PMT(societalDiscountRate,$W605,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V605,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V605+$W605-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.55242887145000763}]
[null,"2047_1",2047,1,{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D618,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53063330351779314},"2047_1",2047,1,{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.9041528321935601},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.8227770280038103},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C618+$D618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W618,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V618,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V618+$W618-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.53063330351779314}]
[null,"2053_1",2053,1,{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(discountRate,$D627,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.47118718795871983},"2053_1",2053,1,{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.2796136576650365E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1716890739430232E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.0021988399173695E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.1375831120733481E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.4243013697880376E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.8917340212573176E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7151570661079374E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4281977431230279E-2},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":165.39005769592328},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.4704685378997135},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":4.3860000000000001},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":8.4558},{"$f":"-PMT(societalDiscountRate,$D627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C627+$D627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":3.7841999999999997E-6},{"$f":"-PMT(societalDiscountRate,$W627,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V627,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V627+$W627-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":0.47118718795871983}]
[null,"2067_1",2067,1,{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D641,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2067_1",2067,1,{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C641+$D641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W641,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V641,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V641+$W641-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2076_1",2076,1,{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D650,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2076_1",{"$f":"C650","v":2076},1,{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C650+$D650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W650,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V650,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V650+$W650-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2097_1",2097,1,{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D671,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2097_1",2097,1,{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C671+$D671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W671,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V671,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V671+$W671-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2110_1",2110,1,{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D684,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2110_1",2110,1,{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C684+$D684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W684,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V684,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V684+$W684-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2119_1",2119,1,{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D693,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2119_1",2119,1,{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C693+$D693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W693,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V693,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V693+$W693-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2129_1",2129,1,{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D703,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2129_1",2129,1,{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C703+$D703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W703,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V703,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V703+$W703-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2142_1",2142,1,{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D716,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2142_1",2142,1,{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C716+$D716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W716,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V716,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V716+$W716-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2151_1",2151,1,{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D725,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2151_1",2151,1,{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C725+$D725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W725,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V725,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V725+$W725-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2164_1",2164,1,{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D738,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2164_1",2164,1,{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C738+$D738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W738,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V738,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V738+$W738-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2173_1",2173,1,{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D747,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2173_1",2173,1,{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C747+$D747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W747,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V747,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V747+$W747-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2191_1",2191,1,{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D765,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2191_1",2191,1,{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C765+$D765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W765,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V765,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V765+$W765-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2208_1",2208,1,{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D782,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2208_1",2208,1,{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C782+$D782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W782,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V782,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V782+$W782-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2217_1",2217,1,{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D791,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2217_1",2217,1,{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C791+$D791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W791,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V791,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V791+$W791-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2226_1",2226,1,{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D800,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2226_1",2226,1,{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C800+$D800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W800,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V800,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V800+$W800-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2234_1",2234,1,{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D808,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2234_1",2234,1,{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C808+$D808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W808,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V808,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V808+$W808-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2246_1",2246,1,{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D820,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2246_1",2246,1,{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C820+$D820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W820,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V820,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V820+$W820-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2247_1",2247,1,{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D821,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2247_1",2247,1,{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C821+$D821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W821,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V821,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V821+$W821-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2248_1",2248,1,{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D822,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2248_1",2248,1,{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C822+$D822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W822,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V822,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V822+$W822-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2249_1",2249,1,{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D823,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2249_1",2249,1,{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C823+$D823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W823,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V823,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V823+$W823-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2250_1",2250,1,{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D824,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2250_1",2250,1,{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C824+$D824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W824,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V824,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V824+$W824-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2251_1",2251,1,{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D825,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2251_1",2251,1,{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C825+$D825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W825,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V825,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V825+$W825-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2252_1",2252,1,{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D826,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2252_1",2252,1,{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C826+$D826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W826,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V826,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V826+$W826-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2253_1",2253,1,{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D827,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2253_1",2253,1,{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C827+$D827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W827,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V827,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V827+$W827-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2254_1",2254,1,{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D828,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2254_1",2254,1,{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C828+$D828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W828,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V828,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V828+$W828-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2255_1",2255,1,{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D829,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2255_1",2255,1,{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C829+$D829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W829,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V829,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V829+$W829-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2256_1",2256,1,{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D830,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2256_1",2256,1,{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C830+$D830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W830,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V830,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V830+$W830-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2257_1",2257,1,{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D831,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2257_1",2257,1,{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C831+$D831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W831,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V831,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V831+$W831-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2258_1",2258,1,{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D832,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2258_1",2258,1,{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C832+$D832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W832,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V832,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V832+$W832-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2259_1",2259,1,{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D833,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2259_1",2259,1,{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C833+$D833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W833,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V833,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V833+$W833-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]
[null,"2260_1",2260,1,{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(discountRate,$D834,NPV(discountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},"2260_1",2260,1,{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!D$57:D$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!E$57:E$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!F$57:F$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!G$57:G$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!H$57:H$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!I$57:I$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!J$57:J$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!K$57:K$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!L$57:L$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!M$57:M$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!N$57:N$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!O$57:O$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!P$57:P$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!Q$57:Q$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$D834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!R$57:R$99,MATCH($C834+$D834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}},{"$f":"-PMT(societalDiscountRate,$W834,NPV(societalDiscountRate,INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V834,'Avoided Cost Table'!$C$57:$C$99,0)):INDEX('Avoided Cost Table'!A$57:A$99,MATCH($V834+$W834-1,'Avoided Cost Table'!$C$57:$C$99,0))))","v":{"$error":"#N/A"}}]

{"sheet":"Measure CE Results","index":31,"n_rows":462,"n_cols":141,"rows_kept":139,"cut":true,"hidden":false,"merged":[[0,2,0,5],[1,1,1,6],[5,47,5,49],[5,13,5,15],[4,21,4,35],[4,36,4,50],[5,42,5,43],[5,36,5,38],[5,39,5,41],[5,44,5,46],[4,2,5,12],[4,13,4,20],[5,16,5,18],[5,19,5,20],[5,32,5,34],[5,21,5,23],[5,24,5,26],[5,27,5,28],[5,29,5,31],[5,139,5,140],[5,135,5,136],[5,137,5,138],[5,129,5,130],[5,133,5,134],[5,131,5,132],[5,127,5,128],[4,51,5,55],[4,56,5,62],[4,63,4,77],[4,78,4,92],[4,93,5,97],[5,89,5,91],[5,98,5,126],[4,98,4,140],[5,63,5,65],[5,66,5,68],[5,69,5,70],[5,74,5,76],[5,78,5,80],[5,81,5,83],[5,84,5,85]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Calculation Engine: \nMeasure Level Detailed Cost Effectiveness Results","This worksheet calculates all cost-effectiveness parameters include benefits, costs, ratios, net benefits, levelized costs, and incentives at the measure-level."]
[null,"FOR REFERENCE ONLY, DO NOT MODIFY"]
[null,"Click here to return to \"Measure Selection & CE Results\""]
[]
[null,null,"MEASURE DATA",null,null,null,null,null,null,null,null,null,null,"Load Profile",null,null,null,null,null,null,null,"Avoided Costs - Standard Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - Societal Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail Rates",null,null,null,null,"Early Replacement",null,null,null,null,null,null,"Early Replacement Avoided Costs - Standard Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Replacement Avoided Costs - Societal Discount Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Replacement Retail Rates",null,null,null,null,"BC TESTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Avoided Capacity Cost",null,null,"Avoided Natural Gas Cost",null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,"Avoided Capacity Cost",null,null,"Avoided Natural Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,"Avoided Natural Gas Cost",null,null,null,"Winter",null,null,"Summer",null,null,"Shoulder",null,null,null,null,"Avoided Natural Gas Cost",null,null,null,null,null,null,null,null,"BC Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC",null,"SC",null,"PAC",null,"PC",null,"RIM",null,"LC ($/kW)",null,"LC ($/MWh)"]
[null,"ID","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","VARIABLE PROGRAM COST ($)","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","END USE LOAD PROFILE","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","(EUL - RUL): PV of AC - Elec kWh - Std","RUL: PV of AC - Elec kWh - Std","(EUL - RUL): PV of AC - Elec kW - Std","RUL: PV of AC - Elec kW - Std","(EUL - RUL): PV of AC - Nat Gas - Std","RUL: PV of AC - Nat Gas - Std","(EUL - RUL): PV of AC - Waterh - Std","RUL: PV of AC - Waterh - Std","(EUL - RUL): PV of AC - Elec kWh - Societal","RUL: PV of AC - Elec kWh - Societal","(EUL - RUL): PV of AC - Elec kW - Societal","RUL: PV of AC - Elec kW - Societal","(EUL - RUL): PV of AC - Nat Gas - Societal","RUL: PV of AC - Nat Gas - Societal","(EUL - RUL): PV of AC - Waterh - Societal","RUL: PV of AC - Waterh - Societal","Incentives","Variable Program Cost ($)","Variable Program Cost ($) - Societal","(EUL - RUL): PV of Lost Revenue","RUL: PV of Lost Revenue","PV of Incremental Costs","Early Replacement: PV of Incremental Costs","PV of Incremental Costs - Societal","Early Replacement: PV of Incremental Costs - Societal","(EUL - RUL): PV kWh","RUL: PV kWh","(EUL - RUL): PV kW","RUL: PV kW","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs"]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Custom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":64756.522111523896},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32260.271666666667},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-45.887937574817073},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Custom Lighting"},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2544077728830472E-2},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7801442475060124E-2},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18651124369074815},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1884366172125692E-2},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.3554574791604164E-2},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1848220716779328},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13927536754322234},{"$f":"VLOOKUP($M8,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19360685592047494},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3970025497100579E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3290327349551128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2416554140060105E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2718534427742386E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7096915978567251E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.29472021893623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5866600063601498E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3914768547711804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3970025497100579E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3290327349551128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2416554140060105E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2718534427742386E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7096915978567251E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.29472021893623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5866600063601498E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3914768547711804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12401853731915509},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031719},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":78959.372977156614},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32260.271666666667},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.342092395270112E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9801532055505101E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6708409179614716E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5141327761353501E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1693900063787405E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5163054649311846E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9920587010631982E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5651212981784482E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":119.05809163473727},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.342092395270112E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9801532055505101E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6708409179614716E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5141327761353501E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1693900063787405E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5163054649311846E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9920587010631982E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5651212981784482E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":119.05809163473727},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12835056397250763},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999993},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F8-$BE8,(SUMPRODUCT($V8:$AC8,$N8:$U8)*$D8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5307.0016385688623},{"$f":"IFERROR(-PV(discountRate,$BE8,(SUMPRODUCT($BL8:$BS8,$N8:$U8)*$BF8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":21467.652023552881},{"$f":"-PV(discountRate,$F8-$BE8,(($E8*SUM($AD8:$AF8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE8,(($BH8*SUM($BT8:$BV8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,(K8*AG8),0,0)","v":-731.84098926782815},{"$f":"IFERROR(-PV(discountRate,$BE8,($BI8*$CL8),0,0),0)","v":0},{"$f":"-PV(discountRate,$F8-$BE8,($L8*$AJ8),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE8,($BJ8*$BZ8),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,(SUMPRODUCT($AK8:$AR8,$N8:$U8)*$D8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5307.0016385688623},{"$f":"-PV(societalDiscountRate,$BE8,(SUMPRODUCT($CA8:$CH8,$N8:$U8)*$BF8*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":21467.652023552881},{"$f":"-PV(societalDiscountRate,$F8-$BE8,(($E8*SUM($AS8:$AU8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,(($BH8*SUM($CI8:$CK8))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,($K8*$AV8),0,0)","v":-731.84098926782815},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,($BI8*$CL8),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F8-$BE8,($L8*$AY8),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE8,($BJ8*$CO8),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F8-$BE8,($AZ8*$D8+$K8*$BA8+$L8*$BB8)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":16218.987056959711},{"$f":"-PV(discountRate,$F8-$BE8,($CP8*$BF8+$BI8*$CQ8+$BJ8*$CR8)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":20487.233501050239},{"$f":"$H8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":32260.271666666664},{"$f":"$BK8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":32260.271666666664},{"$f":"$H8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":32260.271666666664},{"$f":"$BK8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":32260.271666666664},{"$f":"-PV(discountRate,($F8-$BE8),$D8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110654.6053147019},{"$f":"IFERROR(-PV(discountRate,($BE8),$BF8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":534349.61233267584},{"$f":"-PV(discountRate,($F8-$BE8),$E8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE8,\"_\",$F8-$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE8),$BH8*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE8),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B8,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU8:CV8,CY8:DB8)*I8+SUM(CW8:CX8)*J8)*(1+'CE Parameters'!$F$12)","v":21308.144246161806},{"$f":"DL8+IF(BE8>0,DQ8,DP8)*I8","v":22952.390332388193},{"$f":"(SUM(DC8:DD8,DG8:DJ8)*I8+SUM(DE8:DF8)*J8)*(1+'CE Parameters'!$F$12)","v":21308.144246161806},{"$f":"DM8+IF(BE8>0,DS8,DR8)*I8","v":22952.390332388193},{"$f":"SUM(CU8:CV8)*I8+SUM(CW8:CX8)*J8","v":19049.507958809561},{"$f":"DL8+DK8","v":0},{"$f":"DK8+SUM(DN8:DO8)","v":36706.220558009954},{"$f":"IF(BE8>0,DQ8,DP8)","v":32260.271666666664},{"$f":"SUM(CU8:CV8,CY8:DB8)*I8+SUM(CW8:CX8)*J8","v":18528.821083618965},{"$f":"DL8+DK8+SUM(DN8:DO8)*I8","v":26115.573687021846},{"$f":"SUM($DV8:$DW8)*J8","v":0},{"$f":"SUM($DK8:$DL8)","v":0},{"$f":"SUM($DT8:$DU8)*I8","v":458904.64663309406},{"$f":"SUM($DK8:$DL8)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Custom Non-LightingCustom Non-LightingCustom Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Custom Non-LightingnnD"},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.92092923565606166},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7891.3954432522432},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.92092923565606166},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":985.50555012257632},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Custom Non-Lighting"},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4527012328831429E-2},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6315680203645278E-2},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17720984260027031},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4401422902406497E-2},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.3227161695114052E-2},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1938599309721975},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13866224715390887},{"$f":"VLOOKUP($M9,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19179670214362432},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F9-$BE9,(SUMPRODUCT($V9:$AC9,$N9:$U9)*$D9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3653.4804743264167},{"$f":"IFERROR(-PV(discountRate,$BE9,(SUMPRODUCT($BL9:$BS9,$N9:$U9)*$BF9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F9-$BE9,(($E9*SUM($AD9:$AF9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1602.9487181508443},{"$f":"IFERROR(-PV(discountRate,$BE9,(($BH9*SUM($BT9:$BV9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F9-$BE9,(SUMPRODUCT($AK9:$AR9,$N9:$U9)*$D9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3653.4804743264167},{"$f":"-PV(societalDiscountRate,$BE9,(SUMPRODUCT($CA9:$CH9,$N9:$U9)*$BF9*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F9-$BE9,(($E9*SUM($AS9:$AU9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1602.9487181508443},{"$f":"IFERROR(-PV(societalDiscountRate,$BE9,(($BH9*SUM($CI9:$CK9))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F9-$BE9,($AZ9*$D9+$K9*$BA9+$L9*$BB9)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":11948.989882295913},{"$f":"-PV(discountRate,$F9-$BE9,($CP9*$BF9+$BI9*$CQ9+$BJ9*$CR9)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":985.50555012257621},{"$f":"$BK9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":985.50555012257621},{"$f":"$BK9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F9-$BE9),$D9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":83353.740971246414},{"$f":"IFERROR(-PV(discountRate,($BE9),$BF9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F9-$BE9),$E9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE9,\"_\",$F9-$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.7274173514345375},{"$f":"IFERROR(-PV(discountRate,($BE9),$BH9*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE9),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B9,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU9:CV9,CY9:DB9)*I9+SUM(CW9:CX9)*J9)*(1+'CE Parameters'!$F$12)","v":4293.5111392209274},{"$f":"DL9+IF(BE9>0,DQ9,DP9)*I9","v":701.16297515623296},{"$f":"(SUM(DC9:DD9,DG9:DJ9)*I9+SUM(DE9:DF9)*J9)*(1+'CE Parameters'!$F$12)","v":4293.5111392209274},{"$f":"DM9+IF(BE9>0,DS9,DR9)*I9","v":701.16297515623296},{"$f":"SUM(CU9:CV9)*I9+SUM(CW9:CX9)*J9","v":3733.4879471486324},{"$f":"DL9+DK9","v":0},{"$f":"DK9+SUM(DN9:DO9)","v":11948.989882295913},{"$f":"IF(BE9>0,DQ9,DP9)","v":985.50555012257621},{"$f":"SUM(CU9:CV9,CY9:DB9)*I9+SUM(CW9:CX9)*J9","v":3733.4879471486324},{"$f":"DL9+DK9+SUM(DN9:DO9)*I9","v":8501.4125947238535},{"$f":"SUM($DV9:$DW9)*J9","v":6.8823915715462816},{"$f":"SUM($DK9:$DL9)","v":0},{"$f":"SUM($DT9:$DU9)*I9","v":59304.137863588745},{"$f":"SUM($DK9:$DL9)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD"},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.9297855522390326},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15622.144939349881},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.9297855522390326},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6926.5930447681922},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-8.2994371145377137},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Engineered Lighting"},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8623724213469415E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.8008110011023558E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16851749800331337},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.072527615777402E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4675077192191287E-2},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17077655202164119},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15214875394787489},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17652500845271357},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7162298138797569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6090781323854649E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5133294122748177E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.363277011129818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7963355980823831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4684554478788573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9840086182022623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8119846920762319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7162298138797569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6090781323854649E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5133294122748177E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.363277011129818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7963355980823831E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4684554478788573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9840086182022623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8119846920762319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1252148957382056},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17036.901779588115},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.1951098189484552},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.1951098189484552},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6926.5930447681922},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1905943540375454E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7692869024373937E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.406161344620106E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2601582290149582E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9795813559139345E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2287355409062392E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9504654237129934E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4439396674327868E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":105.88354049323448},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935615},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1905943540375454E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7692869024373937E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.406161344620106E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2601582290149582E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9795813559139345E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2287355409062392E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9504654237129934E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4439396674327868E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":105.88354049323448},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935615},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12907107417045366},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.4106829855600001},{"$f":"-PV(discountRate,$F10-$BE10,(SUMPRODUCT($V10:$AC10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2017.5053220892269},{"$f":"IFERROR(-PV(discountRate,$BE10,(SUMPRODUCT($BL10:$BS10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3448.8510988701},{"$f":"-PV(discountRate,$F10-$BE10,(($E10*SUM($AD10:$AF10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1517.3038791175459},{"$f":"IFERROR(-PV(discountRate,$BE10,(($BH10*SUM($BT10:$BV10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":2057.485559884597},-194.75139404431292,0,0,0,{"$f":"-PV(societalDiscountRate,$F10-$BE10,(SUMPRODUCT($AK10:$AR10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2017.5053220892269},{"$f":"-PV(societalDiscountRate,$BE10,(SUMPRODUCT($CA10:$CH10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3448.8510988701},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(($E10*SUM($AS10:$AU10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1517.3038791175459},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,(($BH10*SUM($CI10:$CK10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":2057.485559884597},-194.75139404431292,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($AZ10*$D10+$K10*$BA10+$L10*$BB10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":5813.9902970991907},{"$f":"-PV(discountRate,$F10-$BE10,($CP10*$BF10+$BI10*$CQ10+$BJ10*$CR10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6540.5630183852845},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":6926.5930447681912},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":6926.5930447681912},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":6926.5930447681912},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":6926.5930447681912},{"$f":"-PV(discountRate,($F10-$BE10),$D10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":40477.769374812393},{"$f":"IFERROR(-PV(discountRate,($BE10),$BF10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":91358.122648570308},{"$f":"-PV(discountRate,($F10-$BE10),$E10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.591222867384567},{"$f":"IFERROR(-PV(discountRate,($BE10),$BH10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":17.133351972767034},{"$f":"(SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10)*(1+'CE Parameters'!$F$12)","v":7604.5131442013062},5188.6386010026463,{"$f":"(SUM(DC10:DD10,DG10:DJ10)*I10+SUM(DE10:DF10)*J10)*(1+'CE Parameters'!$F$12)","v":7604.5131442013062},5188.6386010026463,6758.5063632883785,0,12354.553315484474,6926.5930447681912,6612.620125392441,9254.6670226694805,18.423250215688036,0,98756.891581326199,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-LightEUL15 Compressed AirEngineered Non-Lighting EUL15 Compressed Air Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CEngineered Compressed AirnnD"},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Engineered Compressed Air"},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2770141133506999E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6397432756549893E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19229932557743887},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.9320837060754507E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1161458750809767E-2},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19457469404874733},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13238477433427606},{"$f":"VLOOKUP($M11,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.20109133633792128},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F11-$BE11,(SUMPRODUCT($V11:$AC11,$N11:$U11)*$D11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE11,(SUMPRODUCT($BL11:$BS11,$N11:$U11)*$BF11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F11-$BE11,(($E11*SUM($AD11:$AF11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE11,(($BH11*SUM($BT11:$BV11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F11-$BE11,(SUMPRODUCT($AK11:$AR11,$N11:$U11)*$D11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE11,(SUMPRODUCT($CA11:$CH11,$N11:$U11)*$BF11*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F11-$BE11,(($E11*SUM($AS11:$AU11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE11,(($BH11*SUM($CI11:$CK11))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F11-$BE11,($AZ11*$D11+$K11*$BA11+$L11*$BB11)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F11-$BE11,($CP11*$BF11+$BI11*$CQ11+$BJ11*$CR11)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F11-$BE11),$D11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE11),$BF11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F11-$BE11),$E11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE11,\"_\",$F11-$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE11),$BH11*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE11),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B11,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU11:CV11,CY11:DB11)*I11+SUM(CW11:CX11)*J11)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC11:DD11,DG11:DJ11)*I11+SUM(DE11:DF11)*J11)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD"},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-VFD"},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.5912995124052548E-2},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9318271884128109E-2},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13801604230822528},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1167422250720642E-2},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.1714556133301095E-2},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14053993673030479},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21225626357681415},{"$f":"VLOOKUP($M12,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18107451199245389},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F12-$BE12,(SUMPRODUCT($V12:$AC12,$N12:$U12)*$D12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE12,(SUMPRODUCT($BL12:$BS12,$N12:$U12)*$BF12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F12-$BE12,(($E12*SUM($AD12:$AF12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE12,(($BH12*SUM($BT12:$BV12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F12-$BE12,(SUMPRODUCT($AK12:$AR12,$N12:$U12)*$D12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE12,(SUMPRODUCT($CA12:$CH12,$N12:$U12)*$BF12*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F12-$BE12,(($E12*SUM($AS12:$AU12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE12,(($BH12*SUM($CI12:$CK12))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F12-$BE12,($AZ12*$D12+$K12*$BA12+$L12*$BB12)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F12-$BE12,($CP12*$BF12+$BI12*$CQ12+$BJ12*$CR12)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F12-$BE12),$D12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE12),$BF12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F12-$BE12),$E12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE12,\"_\",$F12-$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE12),$BH12*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE12),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B12,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU12:CV12,CY12:DB12)*I12+SUM(CW12:CX12)*J12)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC12:DD12,DG12:DJ12)*I12+SUM(DE12:DF12)*J12)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered Non-Lightd Non-Lighting EUL20Engineered Non-Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cess-Commercial-Unitary ACnnD"},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.0810864226295649},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1095.5080257824661},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.0810864226295649},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9474.6991552189102},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Unitary AC"},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.3052845757751497E-3},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.1457762318317581E-3},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":3.9950516624350551E-3},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.26050510156029766},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.25290632070109798},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.35303308825899582},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4419875612036492E-2},{"$f":"VLOOKUP($M13,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1689501397523244E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12690334532558492},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F13-$BE13,(SUMPRODUCT($V13:$AC13,$N13:$U13)*$D13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":628.77691614812613},{"$f":"IFERROR(-PV(discountRate,$BE13,(SUMPRODUCT($BL13:$BS13,$N13:$U13)*$BF13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F13-$BE13,(($E13*SUM($AD13:$AF13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2380.4357075703165},{"$f":"IFERROR(-PV(discountRate,$BE13,(($BH13*SUM($BT13:$BV13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F13-$BE13,(SUMPRODUCT($AK13:$AR13,$N13:$U13)*$D13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":628.77691614812613},{"$f":"-PV(societalDiscountRate,$BE13,(SUMPRODUCT($CA13:$CH13,$N13:$U13)*$BF13*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F13-$BE13,(($E13*SUM($AS13:$AU13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2380.4357075703165},{"$f":"IFERROR(-PV(societalDiscountRate,$BE13,(($BH13*SUM($CI13:$CK13))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F13-$BE13,($AZ13*$D13+$K13*$BA13+$L13*$BB13)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2025.055247854739},{"$f":"-PV(discountRate,$F13-$BE13,($CP13*$BF13+$BI13*$CQ13+$BJ13*$CR13)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9474.6991552189083},{"$f":"$BK13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":9474.6991552189083},{"$f":"$BK13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F13-$BE13),$D13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13648.311564202664},{"$f":"IFERROR(-PV(discountRate,($BE13),$BF13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F13-$BE13),$E13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE13,\"_\",$F13-$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13.468641010949071},{"$f":"IFERROR(-PV(discountRate,($BE13),$BH13*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE13),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B13,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU13:CV13,CY13:DB13)*I13+SUM(CW13:CX13)*J13)*(1+'CE Parameters'!$F$12)","v":2581.4811494478663},7097.3983099509824,{"$f":"(SUM(DC13:DD13,DG13:DJ13)*I13+SUM(DE13:DF13)*J13)*(1+'CE Parameters'!$F$12)","v":2581.4811494478663},7097.3983099509824,2244.7662169111882,0,2025.055247854739,9474.6991552189083,2244.7662169111882,1516.9477635355611,10.036012550841935,0,10223.80783205125,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinting EUL10 ExitSignsPrescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.368710375294605E-2},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":251.52396486024045},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.368710375294605E-2},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":60},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.15045348216376314},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M14,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F14-$BE14,(SUMPRODUCT($V14:$AC14,$N14:$U14)*$D14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":84.128731211789088},{"$f":"IFERROR(-PV(discountRate,$BE14,(SUMPRODUCT($BL14:$BS14,$N14:$U14)*$BF14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F14-$BE14,(($E14*SUM($AD14:$AF14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":27.934621183156011},{"$f":"IFERROR(-PV(discountRate,$BE14,(($BH14*SUM($BT14:$BV14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-10.31871855141091,0,0,0,{"$f":"-PV(societalDiscountRate,$F14-$BE14,(SUMPRODUCT($AK14:$AR14,$N14:$U14)*$D14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":84.128731211789088},{"$f":"-PV(societalDiscountRate,$BE14,(SUMPRODUCT($CA14:$CH14,$N14:$U14)*$BF14*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F14-$BE14,(($E14*SUM($AS14:$AU14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":27.934621183156011},{"$f":"IFERROR(-PV(societalDiscountRate,$BE14,(($BH14*SUM($CI14:$CK14))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-10.31871855141091,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F14-$BE14,($AZ14*$D14+$K14*$BA14+$L14*$BB14)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":278.814451161075},{"$f":"-PV(discountRate,$F14-$BE14,($CP14*$BF14+$BI14*$CQ14+$BJ14*$CR14)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":59.999999999999993},{"$f":"$BK14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":59.999999999999993},{"$f":"$BK14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F14-$BE14),$D14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2016.21300695584},{"$f":"IFERROR(-PV(discountRate,($BE14),$BF14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F14-$BE14),$E14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE14,\"_\",$F14-$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.18987553217976358},{"$f":"IFERROR(-PV(discountRate,($BE14),$BH14*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE14),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B14,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU14:CV14,CY14:DB14)*I14+SUM(CW14:CX14)*J14)*(1+'CE Parameters'!$F$12)","v":92.735633896868109},47.619238675913088,{"$f":"(SUM(DC14:DD14,DG14:DJ14)*I14+SUM(DE14:DF14)*J14)*(1+'CE Parameters'!$F$12)","v":92.735633896868109},47.619238675913088,88.829173674937351,0,278.814451161075,59.999999999999993,80.639681649450537,221.28219826888241,0.14994539523869949,0,1600.1754733285095,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M15,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F15-$BE15,(SUMPRODUCT($V15:$AC15,$N15:$U15)*$D15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE15,(SUMPRODUCT($BL15:$BS15,$N15:$U15)*$BF15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F15-$BE15,(($E15*SUM($AD15:$AF15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE15,(($BH15*SUM($BT15:$BV15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F15-$BE15,(SUMPRODUCT($AK15:$AR15,$N15:$U15)*$D15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE15,(SUMPRODUCT($CA15:$CH15,$N15:$U15)*$BF15*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F15-$BE15,(($E15*SUM($AS15:$AU15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE15,(($BH15*SUM($CI15:$CK15))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F15-$BE15,($AZ15*$D15+$K15*$BA15+$L15*$BB15)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F15-$BE15,($CP15*$BF15+$BI15*$CQ15+$BJ15*$CR15)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F15-$BE15),$D15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE15),$BF15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F15-$BE15),$E15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE15,\"_\",$F15-$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE15),$BH15*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE15),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B15,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU15:CV15,CY15:DB15)*I15+SUM(CW15:CX15)*J15)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC15:DD15,DG15:DJ15)*I15+SUM(DE15:DF15)*J15)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive LightinFluorescent BaselinePrescriptive Lighting EUL12 Fluorescent Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingynD"},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.3992789178418628E-3},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17.099068467463201},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.3992789178418628E-3},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":23.24289656846452},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-6.1467880935331745E-2},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M16,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1271578295853924},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":95.839687369208903},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.0262771594240841E-2},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.0262771594240841E-2},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":23.24289656846452},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12748710856118886},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031719},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298556000005},{"$f":"-PV(discountRate,$F16-$BE16,(SUMPRODUCT($V16:$AC16,$N16:$U16)*$D16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.7690243108389341},{"$f":"IFERROR(-PV(discountRate,$BE16,(SUMPRODUCT($BL16:$BS16,$N16:$U16)*$BF16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":7.3812665850302013},{"$f":"-PV(discountRate,$F16-$BE16,(($E16*SUM($AD16:$AF16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8.1726722923080128},{"$f":"IFERROR(-PV(discountRate,$BE16,(($BH16*SUM($BT16:$BV16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.53389030022545259},-4.2157200631152243,0,0,0,{"$f":"-PV(societalDiscountRate,$F16-$BE16,(SUMPRODUCT($AK16:$AR16,$N16:$U16)*$D16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.7690243108389341},{"$f":"-PV(societalDiscountRate,$BE16,(SUMPRODUCT($CA16:$CH16,$N16:$U16)*$BF16*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.3812665850302013},{"$f":"-PV(societalDiscountRate,$F16-$BE16,(($E16*SUM($AS16:$AU16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8.1726722923080128},{"$f":"IFERROR(-PV(societalDiscountRate,$BE16,(($BH16*SUM($CI16:$CK16))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.53389030022545259},-4.2157200631152243,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F16-$BE16,($AZ16*$D16+$K16*$BA16+$L16*$BB16)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18.809610285820565},{"$f":"-PV(discountRate,$F16-$BE16,($CP16*$BF16+$BI16*$CQ16+$BJ16*$CR16)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":106.21817540934281},{"$f":"$H16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23.242896568464516},{"$f":"$BK16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23.242896568464516},{"$f":"$H16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23.242896568464516},{"$f":"$BK16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23.242896568464516},{"$f":"-PV(discountRate,($F16-$BE16),$D16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":131.74348558878776},{"$f":"IFERROR(-PV(discountRate,($BE16),$BF16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":191.88133878606206},{"$f":"-PV(discountRate,($F16-$BE16),$E16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE16,\"_\",$F16-$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.1599916723888977E-2},{"$f":"IFERROR(-PV(discountRate,($BE16),$BH16*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE16),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B16,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.0589316266335749E-2},{"$f":"(SUM(CU16:CV16,CY16:DB16)*I16+SUM(CW16:CX16)*J16)*(1+'CE Parameters'!$F$12)","v":16.061545938243469},18.446817320221218,{"$f":"(SUM(DC16:DD16,DG16:DJ16)*I16+SUM(DE16:DF16)*J16)*(1+'CE Parameters'!$F$12)","v":16.061545938243469},18.446817320221218,17.31238468336776,0,125.02778569516337,23.242896568464516,13.966561685429106,99.22879946898162,8.0699207285707661E-2,0,256.84612922260715,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightine Lighting EUL12 LEDPrescriptive Lighting EUL12 LED Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.9466333657154247E-2},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":280.63189316257473},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.9466333657154247E-2},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":118.65307369504329},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.17977443120243691},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M17,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F17-$BE17,(SUMPRODUCT($V17:$AC17,$N17:$U17)*$D17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":109.15210676160905},{"$f":"IFERROR(-PV(discountRate,$BE17,(SUMPRODUCT($BL17:$BS17,$N17:$U17)*$BF17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F17-$BE17,(($E17*SUM($AD17:$AF17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":55.927959870447104},{"$f":"IFERROR(-PV(discountRate,$BE17,(($BH17*SUM($BT17:$BV17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-14.266594448904112,0,0,0,{"$f":"-PV(societalDiscountRate,$F17-$BE17,(SUMPRODUCT($AK17:$AR17,$N17:$U17)*$D17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":109.15210676160905},{"$f":"-PV(societalDiscountRate,$BE17,(SUMPRODUCT($CA17:$CH17,$N17:$U17)*$BF17*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F17-$BE17,(($E17*SUM($AS17:$AU17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":55.927959870447104},{"$f":"IFERROR(-PV(societalDiscountRate,$BE17,(($BH17*SUM($CI17:$CK17))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-14.266594448904112,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F17-$BE17,($AZ17*$D17+$K17*$BA17+$L17*$BB17)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":358.82671862484568},{"$f":"-PV(discountRate,$F17-$BE17,($CP17*$BF17+$BI17*$CQ17+$BJ17*$CR17)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":118.65307369504328},{"$f":"$BK17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":118.65307369504328},{"$f":"$BK17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F17-$BE17),$D17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2560.9207643425011},{"$f":"IFERROR(-PV(discountRate,($BE17),$BF17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F17-$BE17),$E17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE17,\"_\",$F17-$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.360152056190292},{"$f":"IFERROR(-PV(discountRate,($BE17),$BH17*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE17),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B17,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU17:CV17,CY17:DB17)*I17+SUM(CW17:CX17)*J17)*(1+'CE Parameters'!$F$12)","v":137.39369320657829},94.16948393191619,{"$f":"(SUM(DC17:DD17,DG17:DJ17)*I17+SUM(DE17:DF17)*J17)*(1+'CE Parameters'!$F$12)","v":137.39369320657829},94.16948393191619,130.79551613728614,0,358.82671862484568,118.65307369504328,119.47277670137242,284.78425262485393,0.28441338276464434,0,2032.484951788789,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive LightinMetalHalide BaselinePrescriptive Lighting EUL12 MetalHalide Baseline Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1710142034784263},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1002.5007119745987},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.1710142034784263},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":165.91708107042979},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.65503484819971758},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M18,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F18-$BE18,(SUMPRODUCT($V18:$AC18,$N18:$U18)*$D18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":389.92383762542886},{"$f":"IFERROR(-PV(discountRate,$BE18,(SUMPRODUCT($BL18:$BS18,$N18:$U18)*$BF18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F18-$BE18,(($E18*SUM($AD18:$AF18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":242.34517430742147},{"$f":"IFERROR(-PV(discountRate,$BE18,(($BH18*SUM($BT18:$BV18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-51.982456385255766,0,0,0,{"$f":"-PV(societalDiscountRate,$F18-$BE18,(SUMPRODUCT($AK18:$AR18,$N18:$U18)*$D18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":389.92383762542886},{"$f":"-PV(societalDiscountRate,$BE18,(SUMPRODUCT($CA18:$CH18,$N18:$U18)*$BF18*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F18-$BE18,(($E18*SUM($AS18:$AU18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":242.34517430742147},{"$f":"IFERROR(-PV(societalDiscountRate,$BE18,(($BH18*SUM($CI18:$CK18))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-51.982456385255766,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F18-$BE18,($AZ18*$D18+$K18*$BA18+$L18*$BB18)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1281.8136640917551},{"$f":"-PV(discountRate,$F18-$BE18,($CP18*$BF18+$BI18*$CQ18+$BJ18*$CR18)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":165.91708107042976},{"$f":"$BK18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":165.91708107042976},{"$f":"$BK18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F18-$BE18),$D18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9148.3717714030354},{"$f":"IFERROR(-PV(discountRate,($BE18),$BF18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F18-$BE18),$E18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE18,\"_\",$F18-$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.5605989032461167},{"$f":"IFERROR(-PV(discountRate,($BE18),$BH18*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE18),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B18,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU18:CV18,CY18:DB18)*I18+SUM(CW18:CX18)*J18)*(1+'CE Parameters'!$F$12)","v":528.52779060081718},131.68075139839362,{"$f":"(SUM(DC18:DD18,DG18:DJ18)*I18+SUM(DE18:DF18)*J18)*(1+'CE Parameters'!$F$12)","v":528.52779060081718},131.68075139839362,500.84546642397436,0,1281.8136640917551,165.91708107042976,459.58938313114538,1017.3165134738663,1.2324106043045997,0,7260.6416479737827,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL13Prescriptive Lighting EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M19,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12716167769252307},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F19-$BE19,(SUMPRODUCT($V19:$AC19,$N19:$U19)*$D19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE19,(SUMPRODUCT($BL19:$BS19,$N19:$U19)*$BF19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F19-$BE19,(($E19*SUM($AD19:$AF19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE19,(($BH19*SUM($BT19:$BV19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F19-$BE19,(SUMPRODUCT($AK19:$AR19,$N19:$U19)*$D19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE19,(SUMPRODUCT($CA19:$CH19,$N19:$U19)*$BF19*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F19-$BE19,(($E19*SUM($AS19:$AU19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE19,(($BH19*SUM($CI19:$CK19))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F19-$BE19,($AZ19*$D19+$K19*$BA19+$L19*$BB19)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F19-$BE19,($CP19*$BF19+$BI19*$CQ19+$BJ19*$CR19)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F19-$BE19),$D19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE19),$BF19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F19-$BE19),$E19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE19,\"_\",$F19-$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE19),$BH19*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE19),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B19,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU19:CV19,CY19:DB19)*I19+SUM(CW19:CX19)*J19)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC19:DD19,DG19:DJ19)*I19+SUM(DE19:DF19)*J19)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL20Prescriptive Lighting EUL20 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.9856334585790375E-2},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":125.93624906002323},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.9856334585790375E-2},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":47.234501769081845},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-8.2106621051606474E-2},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M20,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12690334532558492},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F20-$BE20,(SUMPRODUCT($V20:$AC20,$N20:$U20)*$D20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":72.037120015536843},{"$f":"IFERROR(-PV(discountRate,$BE20,(SUMPRODUCT($BL20:$BS20,$N20:$U20)*$BF20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F20-$BE20,(($E20*SUM($AD20:$AF20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":87.75935025630632},{"$f":"IFERROR(-PV(discountRate,$BE20,(($BH20*SUM($BT20:$BV20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-9.4354532637156883,0,0,0,{"$f":"-PV(societalDiscountRate,$F20-$BE20,(SUMPRODUCT($AK20:$AR20,$N20:$U20)*$D20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":72.037120015536843},{"$f":"-PV(societalDiscountRate,$BE20,(SUMPRODUCT($CA20:$CH20,$N20:$U20)*$BF20*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F20-$BE20,(($E20*SUM($AS20:$AU20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":87.75935025630632},{"$f":"IFERROR(-PV(societalDiscountRate,$BE20,(($BH20*SUM($CI20:$CK20))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-9.4354532637156883,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F20-$BE20,($AZ20*$D20+$K20*$BA20+$L20*$BB20)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":232.58785864347735},{"$f":"-PV(discountRate,$F20-$BE20,($CP20*$BF20+$BI20*$CQ20+$BJ20*$CR20)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":47.234501769081838},{"$f":"$BK20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":47.234501769081838},{"$f":"$BK20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F20-$BE20),$D20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1568.9681170254844},{"$f":"IFERROR(-PV(discountRate,($BE20),$BF20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F20-$BE20),$E20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE20,\"_\",$F20-$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.49654740945000547},{"$f":"IFERROR(-PV(discountRate,($BE20),$BH20*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE20),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B20,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU20:CV20,CY20:DB20)*I20+SUM(CW20:CX20)*J20)*(1+'CE Parameters'!$F$12)","v":136.83612926081},37.487850224662452,{"$f":"(SUM(DC20:DD20,DG20:DJ20)*I20+SUM(DE20:DF20)*J20)*(1+'CE Parameters'!$F$12)","v":136.83612926081},37.487850224662452,126.47642350399921,0,232.58785864347735,47.234501769081838,118.98793848766087,184.59427923105471,0.39212528707618616,0,1245.2177873255748,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL3Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.1449875477230657E-2},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":163.70053099988687},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.1449875477230657E-2},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32.956389441002173},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.10958703015008291},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M21,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12772394034479309},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F21-$BE21,(SUMPRODUCT($V21:$AC21,$N21:$U21)*$D21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":17.99863892602308},{"$f":"IFERROR(-PV(discountRate,$BE21,(SUMPRODUCT($BL21:$BS21,$N21:$U21)*$BF21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F21-$BE21,(($E21*SUM($AD21:$AF21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.4434610770641818},{"$f":"IFERROR(-PV(discountRate,$BE21,(($BH21*SUM($BT21:$BV21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-2.5715270320586772,0,0,0,{"$f":"-PV(societalDiscountRate,$F21-$BE21,(SUMPRODUCT($AK21:$AR21,$N21:$U21)*$D21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":17.99863892602308},{"$f":"-PV(societalDiscountRate,$BE21,(SUMPRODUCT($CA21:$CH21,$N21:$U21)*$BF21*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F21-$BE21,(($E21*SUM($AS21:$AU21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.4434610770641818},{"$f":"IFERROR(-PV(societalDiscountRate,$BE21,(($BH21*SUM($CI21:$CK21))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-2.5715270320586772,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F21-$BE21,($AZ21*$D21+$K21*$BA21+$L21*$BB21)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":62.133408996370726},{"$f":"-PV(discountRate,$F21-$BE21,($CP21*$BF21+$BI21*$CQ21+$BJ21*$CR21)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":32.956389441002166},{"$f":"$BK21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":32.956389441002166},{"$f":"$BK21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F21-$BE21),$D21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":477.66896748058957},{"$f":"IFERROR(-PV(discountRate,($BE21),$BF21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F21-$BE21),$E21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE21,\"_\",$F21-$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.15012785081455027},{"$f":"IFERROR(-PV(discountRate,($BE21),$BH21*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE21),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B21,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU21:CV21,CY21:DB21)*I21+SUM(CW21:CX21)*J21)*(1+'CE Parameters'!$F$12)","v":22.656522745870458},26.155969578123734,{"$f":"(SUM(DC21:DD21,DG21:DJ21)*I21+SUM(DE21:DF21)*J21)*(1+'CE Parameters'!$F$12)","v":22.656522745870458},26.155969578123734,21.742226785196625,0,62.133408996370726,32.956389441002166,19.701324126843879,49.312427212438386,0.11855650735141646,0,379.10387617558604,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL5Prescriptive Lighting EUL5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M22,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12853878510295536},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F22-$BE22,(SUMPRODUCT($V22:$AC22,$N22:$U22)*$D22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE22,(SUMPRODUCT($BL22:$BS22,$N22:$U22)*$BF22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F22-$BE22,(($E22*SUM($AD22:$AF22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE22,(($BH22*SUM($BT22:$BV22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F22-$BE22,(SUMPRODUCT($AK22:$AR22,$N22:$U22)*$D22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE22,(SUMPRODUCT($CA22:$CH22,$N22:$U22)*$BF22*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F22-$BE22,(($E22*SUM($AS22:$AU22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE22,(($BH22*SUM($CI22:$CK22))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F22-$BE22,($AZ22*$D22+$K22*$BA22+$L22*$BB22)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F22-$BE22,($CP22*$BF22+$BI22*$CQ22+$BJ22*$CR22)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F22-$BE22),$D22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE22),$BF22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F22-$BE22),$E22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE22,\"_\",$F22-$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE22),$BH22*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE22),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B22,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU22:CV22,CY22:DB22)*I22+SUM(CW22:CX22)*J22)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC22:DD22,DG22:DJ22)*I22+SUM(DE22:DF22)*J22)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightiniptive Lighting EUL8Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.2855993766985528E-2},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":295.02160418063568},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.2855993766985528E-2},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":154.73637715698055},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.19496369463425095},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M23,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12835056397250763},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F23-$BE23,(SUMPRODUCT($V23:$AC23,$N23:$U23)*$D23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.938301104753705},{"$f":"IFERROR(-PV(discountRate,$BE23,(SUMPRODUCT($BL23:$BS23,$N23:$U23)*$BF23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F23-$BE23,(($E23*SUM($AD23:$AF23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":85.624964979053601},{"$f":"IFERROR(-PV(discountRate,$BE23,(($BH23*SUM($BT23:$BV23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-11.099428210665689,0,0,0,{"$f":"-PV(societalDiscountRate,$F23-$BE23,(SUMPRODUCT($AK23:$AR23,$N23:$U23)*$D23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":80.938301104753705},{"$f":"-PV(societalDiscountRate,$BE23,(SUMPRODUCT($CA23:$CH23,$N23:$U23)*$BF23*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F23-$BE23,(($E23*SUM($AS23:$AU23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":85.624964979053601},{"$f":"IFERROR(-PV(societalDiscountRate,$BE23,(($BH23*SUM($CI23:$CK23))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-11.099428210665689,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F23-$BE23,($AZ23*$D23+$K23*$BA23+$L23*$BB23)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":273.00854970571919},{"$f":"-PV(discountRate,$F23-$BE23,($CP23*$BF23+$BI23*$CQ23+$BJ23*$CR23)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":154.73637715698052},{"$f":"$BK23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":154.73637715698052},{"$f":"$BK23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F23-$BE23),$D23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1996.5290234674771},{"$f":"IFERROR(-PV(discountRate,($BE23),$BF23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F23-$BE23),$E23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE23,\"_\",$F23-$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.62839359535578787},{"$f":"IFERROR(-PV(discountRate,($BE23),$BH23*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE23),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B23,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU23:CV23,CY23:DB23)*I23+SUM(CW23:CX23)*J23)*(1+'CE Parameters'!$F$12)","v":141.50318077277163},122.80714126140603,{"$f":"(SUM(DC23:DD23,DG23:DJ23)*I23+SUM(DE23:DF23)*J23)*(1+'CE Parameters'!$F$12)","v":141.50318077277163},122.80714126140603,131.85534950240043,0,273.00854970571919,154.73637715698052,123.04624415023622,216.67432148335874,0.4962446974573021,0,1584.5532015314247,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Non-Ligriptive Non-LightingPrescriptive Non-Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingnnD"},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6185802532588087},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5753.4194166583202},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6185802532588087},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4655.1000000000004},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Custom Lighting"},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2544077728830472E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7801442475060124E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18651124369074815},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1884366172125692E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.3554574791604164E-2},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1848220716779328},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13927536754322234},{"$f":"VLOOKUP($M24,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19360685592047494},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F24-$BE24,(SUMPRODUCT($V24:$AC24,$N24:$U24)*$D24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2662.4751524120156},{"$f":"IFERROR(-PV(discountRate,$BE24,(SUMPRODUCT($BL24:$BS24,$N24:$U24)*$BF24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F24-$BE24,(($E24*SUM($AD24:$AF24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2817.2643909357239},{"$f":"IFERROR(-PV(discountRate,$BE24,(($BH24*SUM($BT24:$BV24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F24-$BE24,(SUMPRODUCT($AK24:$AR24,$N24:$U24)*$D24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2662.4751524120156},{"$f":"-PV(societalDiscountRate,$BE24,(SUMPRODUCT($CA24:$CH24,$N24:$U24)*$BF24*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F24-$BE24,(($E24*SUM($AS24:$AU24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2817.2643909357239},{"$f":"IFERROR(-PV(societalDiscountRate,$BE24,(($BH24*SUM($CI24:$CK24))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F24-$BE24,($AZ24*$D24+$K24*$BA24+$L24*$BB24)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":8711.7102282638261},{"$f":"-PV(discountRate,$F24-$BE24,($CP24*$BF24+$BI24*$CQ24+$BJ24*$CR24)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4655.0999999999995},{"$f":"$BK24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4655.0999999999995},{"$f":"$BK24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F24-$BE24),$D24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":60771.13169701134},{"$f":"IFERROR(-PV(discountRate,($BE24),$BF24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F24-$BE24),$E24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE24,\"_\",$F24-$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":17.096433722209643},{"$f":"IFERROR(-PV(discountRate,($BE24),$BH24*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE24),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B24,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU24:CV24,CY24:DB24)*I24+SUM(CW24:CX24)*J24)*(1+'CE Parameters'!$F$12)","v":4988.5710686225111},3694.5386326707167,{"$f":"(SUM(DC24:DD24,DG24:DJ24)*I24+SUM(DE24:DF24)*J24)*(1+'CE Parameters'!$F$12)","v":4988.5710686225111},3694.5386326707167,4337.887885758706,0,8711.7102282638261,4655.0999999999995,4337.887885758706,6914.0834772514745,13.501115610946366,0,48231.250414755508,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Ceiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.4798554099103342E-3},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":23.573097797460044},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.4798554099103342E-3},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M25,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":34.02830295193732},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F25-$BE25,(SUMPRODUCT($V25:$AC25,$N25:$U25)*$D25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.1991833026806837},{"$f":"IFERROR(-PV(discountRate,$BE25,(SUMPRODUCT($BL25:$BS25,$N25:$U25)*$BF25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.4444845636321131},{"$f":"-PV(discountRate,$F25-$BE25,(($E25*SUM($AD25:$AF25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.8011864867657112},{"$f":"IFERROR(-PV(discountRate,$BE25,(($BH25*SUM($BT25:$BV25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.9212745042869104E-2},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F25-$BE25,(SUMPRODUCT($AK25:$AR25,$N25:$U25)*$D25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.1991833026806837},{"$f":"-PV(societalDiscountRate,$BE25,(SUMPRODUCT($CA25:$CH25,$N25:$U25)*$BF25*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4444845636321131},{"$f":"-PV(societalDiscountRate,$F25-$BE25,(($E25*SUM($AS25:$AU25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.8011864867657112},{"$f":"IFERROR(-PV(societalDiscountRate,$BE25,(($BH25*SUM($CI25:$CK25))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.9212745042869104E-2},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F25-$BE25,($AZ25*$D25+$K25*$BA25+$L25*$BB25)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":23.97838583131621},{"$f":"-PV(discountRate,$F25-$BE25,($CP25*$BF25+$BI25*$CQ25+$BJ25*$CR25)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":34.556485137927019},{"$f":"$H25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":44.999999999999993},{"$f":"$BK25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":44.999999999999993},{"$f":"$H25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":44.999999999999993},{"$f":"$BK25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":44.999999999999993},{"$f":"-PV(discountRate,($F25-$BE25),$D25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":171.25421427933222},{"$f":"IFERROR(-PV(discountRate,($BE25),$BF25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":35.069155486785121},{"$f":"-PV(discountRate,($F25-$BE25),$E25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE25,\"_\",$F25-$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.0750877022981685E-2},{"$f":"IFERROR(-PV(discountRate,($BE25),$BH25*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE25),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B25,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.2015468613419773E-3},{"$f":"(SUM(CU25:CV25,CY25:DB25)*I25+SUM(CW25:CX25)*J25)*(1+'CE Parameters'!$F$12)","v":20.040867655415237},74.942931598547133,{"$f":"(SUM(DC25:DD25,DG25:DJ25)*I25+SUM(DE25:DF25)*J25)*(1+'CE Parameters'!$F$12)","v":20.040867655415237},74.942931598547133,17.426841439491511,0,58.534870969243229,44.999999999999993,17.426841439491511,97.483885137283963,2.1570947048850146E-2,0,343.61062639030848,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.CFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.0192230600227318E-4},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.5882160451905172},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.0192230600227318E-4},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5155257676854852},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M26,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F26-$BE26,(SUMPRODUCT($V26:$AC26,$N26:$U26)*$D26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.2226155864754844},{"$f":"IFERROR(-PV(discountRate,$BE26,(SUMPRODUCT($BL26:$BS26,$N26:$U26)*$BF26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F26-$BE26,(($E26*SUM($AD26:$AF26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.70985764132408702},{"$f":"IFERROR(-PV(discountRate,$BE26,(($BH26*SUM($BT26:$BV26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F26-$BE26,(SUMPRODUCT($AK26:$AR26,$N26:$U26)*$D26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.2226155864754844},{"$f":"-PV(societalDiscountRate,$BE26,(SUMPRODUCT($CA26:$CH26,$N26:$U26)*$BF26*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F26-$BE26,(($E26*SUM($AS26:$AU26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.70985764132408702},{"$f":"IFERROR(-PV(societalDiscountRate,$BE26,(($BH26*SUM($CI26:$CK26))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F26-$BE26,($AZ26*$D26+$K26*$BA26+$L26*$BB26)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":10.637142844759726},{"$f":"-PV(discountRate,$F26-$BE26,($CP26*$BF26+$BI26*$CQ26+$BJ26*$CR26)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.5155257676854847},{"$f":"$BK26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.5155257676854847},{"$f":"$BK26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F26-$BE26),$D26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":76.859021821469696},{"$f":"IFERROR(-PV(discountRate,($BE26),$BF26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F26-$BE26),$E26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE26,\"_\",$F26-$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.8250017973952364E-3},{"$f":"IFERROR(-PV(discountRate,($BE26),$BH26*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE26),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B26,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU26:CV26,CY26:DB26)*I26+SUM(CW26:CX26)*J26)*(1+'CE Parameters'!$F$12)","v":7.5315051765048073},-4.1893527898230243,{"$f":"(SUM(DC26:DD26,DG26:DJ26)*I26+SUM(DE26:DF26)*J26)*(1+'CE Parameters'!$F$12)","v":7.5315051765048073},-4.1893527898230243,6.5491349360911375,0,10.637142844759726,-2.5155257676854847,6.5491349360911375,17.715081524862295,8.0355506592235167E-3,0,128.00089811328101,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.CFL - standardCFL - standardCFL - standard Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8170491896708153E-4},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.6732342148322479},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.8170491896708153E-4},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-4.2371519564715916},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M27,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12733887985080661},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.1616594864245453},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.7514423735189094E-4},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.7514423735189094E-4},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-4.2371519564715916},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F27-$BE27,(SUMPRODUCT($V27:$AC27,$N27:$U27)*$D27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.5709631221380871},{"$f":"IFERROR(-PV(discountRate,$BE27,(SUMPRODUCT($BL27:$BS27,$N27:$U27)*$BF27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38890789599722098},{"$f":"-PV(discountRate,$F27-$BE27,(($E27*SUM($AD27:$AF27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.647031332926993},{"$f":"IFERROR(-PV(discountRate,$BE27,(($BH27*SUM($BT27:$BV27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.1727712701651676E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F27-$BE27,(SUMPRODUCT($AK27:$AR27,$N27:$U27)*$D27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.5709631221380871},{"$f":"-PV(societalDiscountRate,$BE27,(SUMPRODUCT($CA27:$CH27,$N27:$U27)*$BF27*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.38890789599722098},{"$f":"-PV(societalDiscountRate,$F27-$BE27,(($E27*SUM($AS27:$AU27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.647031332926993},{"$f":"IFERROR(-PV(societalDiscountRate,$BE27,(($BH27*SUM($CI27:$CK27))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.1727712701651676E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F27-$BE27,($AZ27*$D27+$K27*$BA27+$L27*$BB27)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":8.4942816510370669},{"$f":"-PV(discountRate,$F27-$BE27,($CP27*$BF27+$BI27*$CQ27+$BJ27*$CR27)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":10.149202002086628},{"$f":"$H27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-4.2371519564715907},{"$f":"$BK27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-4.2371519564715907},{"$f":"$H27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-4.2371519564715907},{"$f":"$BK27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-4.2371519564715907},{"$f":"-PV(discountRate,($F27-$BE27),$D27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":60.30250101560906},{"$f":"IFERROR(-PV(discountRate,($BE27),$BF27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.4418949278841549},{"$f":"-PV(discountRate,($F27-$BE27),$E27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE27,\"_\",$F27-$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.7856281395773034E-3},{"$f":"IFERROR(-PV(discountRate,($BE27),$BH27*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE27),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B27,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.927366614641473E-4},{"$f":"(SUM(CU27:CV27,CY27:DB27)*I27+SUM(CW27:CX27)*J27)*(1+'CE Parameters'!$F$12)","v":6.9178760810009372},-7.0565464277000141,{"$f":"(SUM(DC27:DD27,DG27:DJ27)*I27+SUM(DE27:DF27)*J27)*(1+'CE Parameters'!$F$12)","v":6.9178760810009372},-7.0565464277000141,6.0155444182616851,0,18.643483653123695,-4.2371519564715907,6.0155444182616851,31.048829337215132,7.2917220843985772E-3,0,116.15221099056004,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Indoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4471431880221552E-4},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13.455728927764628},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4471431880221552E-4},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4361153069153048},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M28,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12698573681359304},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16.048524761377497},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.007483038218397E-3},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.007483038218397E-3},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4361153069153048},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F28-$BE28,(SUMPRODUCT($V28:$AC28,$N28:$U28)*$D28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.2814646315626836},{"$f":"IFERROR(-PV(discountRate,$BE28,(SUMPRODUCT($BL28:$BS28,$N28:$U28)*$BF28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.68125190726144436},{"$f":"-PV(discountRate,$F28-$BE28,(($E28*SUM($AD28:$AF28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.6087337256557082},{"$f":"IFERROR(-PV(discountRate,$BE28,(($BH28*SUM($BT28:$BV28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":9.061169315143976E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F28-$BE28,(SUMPRODUCT($AK28:$AR28,$N28:$U28)*$D28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.2814646315626836},{"$f":"-PV(societalDiscountRate,$BE28,(SUMPRODUCT($CA28:$CH28,$N28:$U28)*$BF28*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.68125190726144436},{"$f":"-PV(societalDiscountRate,$F28-$BE28,(($E28*SUM($AS28:$AU28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.6087337256557082},{"$f":"IFERROR(-PV(societalDiscountRate,$BE28,(($BH28*SUM($CI28:$CK28))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":9.061169315143976E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F28-$BE28,($AZ28*$D28+$K28*$BA28+$L28*$BB28)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":20.362089047771704},{"$f":"-PV(discountRate,$F28-$BE28,($CP28*$BF28+$BI28*$CQ28+$BJ28*$CR28)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":24.370579112062657},{"$f":"$H28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":8.436115306915303},{"$f":"$BK28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":8.436115306915303},{"$f":"$H28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":8.436115306915303},{"$f":"$BK28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":8.436115306915303},{"$f":"-PV(discountRate,($F28-$BE28),$D28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":139.34081520165242},{"$f":"IFERROR(-PV(discountRate,($BE28),$BF28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.539414586298857},{"$f":"-PV(discountRate,($F28-$BE28),$E28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE28,\"_\",$F28-$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.7474400254556103E-3},{"$f":"IFERROR(-PV(discountRate,($BE28),$BH28*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE28),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B28,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.0382997755569272E-3},{"$f":"(SUM(CU28:CV28,CY28:DB28)*I28+SUM(CW28:CX28)*J28)*(1+'CE Parameters'!$F$12)","v":16.433466304065913},14.049493608969113,{"$f":"(SUM(DC28:DD28,DG28:DJ28)*I28+SUM(DE28:DF28)*J28)*(1+'CE Parameters'!$F$12)","v":16.433466304065913},14.049493608969113,14.289970699187752,0,44.732668159834361,8.436115306915303,14.289970699187752,74.497717558288315,1.6297156189965845E-2,0,259.60269774587209,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Indoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.6820405425393704E-4},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12.236972056905611},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.6820405425393704E-4},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M29,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2983015922221535E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9875618556252164E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7565424228579676E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6712647313280104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3016333378260489E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.702028667442573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7984932425399201E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4518984847244798E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":144.00178479018044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12763935101113252},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12.834440076642451},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F29-$BE29,(SUMPRODUCT($V29:$AC29,$N29:$U29)*$D29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.737150104936025},{"$f":"IFERROR(-PV(discountRate,$BE29,(SUMPRODUCT($BL29:$BS29,$N29:$U29)*$BF29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.54481560834099407},{"$f":"-PV(discountRate,$F29-$BE29,(($E29*SUM($AD29:$AF29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.93500942884998695},{"$f":"IFERROR(-PV(discountRate,$BE29,(($BH29*SUM($BT29:$BV29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":7.2464626081646588E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F29-$BE29,(SUMPRODUCT($AK29:$AR29,$N29:$U29)*$D29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.737150104936025},{"$f":"-PV(societalDiscountRate,$BE29,(SUMPRODUCT($CA29:$CH29,$N29:$U29)*$BF29*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.54481560834099407},{"$f":"-PV(societalDiscountRate,$F29-$BE29,(($E29*SUM($AS29:$AU29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.93500942884998695},{"$f":"IFERROR(-PV(societalDiscountRate,$BE29,(($BH29*SUM($CI29:$CK29))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":7.2464626081646588E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F29-$BE29,($AZ29*$D29+$K29*$BA29+$L29*$BB29)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":12.447360118241804},{"$f":"-PV(discountRate,$F29-$BE29,($CP29*$BF29+$BI29*$CQ29+$BJ29*$CR29)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":13.033654319715625},{"$f":"$H29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27.805167845503089},{"$f":"$BK29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27.805167845503089},{"$f":"$H29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":27.805167845503089},{"$f":"$BK29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":27.805167845503089},{"$f":"-PV(discountRate,($F29-$BE29),$D29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":88.899348433930243},{"$f":"IFERROR(-PV(discountRate,($BE29),$BF29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":13.227017969991817},{"$f":"-PV(discountRate,($F29-$BE29),$E29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE29,\"_\",$F29-$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5808609817768881E-3},{"$f":"IFERROR(-PV(discountRate,($BE29),$BH29*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE29),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B29,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.3035646261064031E-4},{"$f":"(SUM(CU29:CV29,CY29:DB29)*I29+SUM(CW29:CX29)*J29)*(1+'CE Parameters'!$F$12)","v":10.005472327471512},46.306684265148014,{"$f":"(SUM(DC29:DD29,DG29:DJ29)*I29+SUM(DE29:DF29)*J29)*(1+'CE Parameters'!$F$12)","v":10.005472327471512},46.306684265148014,8.7004107195404465,0,25.481014437957427,27.805167845503089,8.7004107195404465,42.436042713009684,1.0677231786625486E-2,0,170.08109537371766,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.LED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.2684461059080458E-4},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.9852115350668775},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.2684461059080458E-4},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5968457394313131},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M30,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686327136633774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.149188882889975},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.3713866559213348E-4},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.3713866559213348E-4},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5968457394313131},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F30-$BE30,(SUMPRODUCT($V30:$AC30,$N30:$U30)*$D30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.5180577820321561},{"$f":"IFERROR(-PV(discountRate,$BE30,(SUMPRODUCT($BL30:$BS30,$N30:$U30)*$BF30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.43082802852166824},{"$f":"-PV(discountRate,$F30-$BE30,(($E30*SUM($AD30:$AF30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4295907285905303},{"$f":"IFERROR(-PV(discountRate,$BE30,(($BH30*SUM($BT30:$BV30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.7303409657044075E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F30-$BE30,(SUMPRODUCT($AK30:$AR30,$N30:$U30)*$D30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.5180577820321561},{"$f":"-PV(societalDiscountRate,$BE30,(SUMPRODUCT($CA30:$CH30,$N30:$U30)*$BF30*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.43082802852166824},{"$f":"-PV(societalDiscountRate,$F30-$BE30,(($E30*SUM($AS30:$AU30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4295907285905303},{"$f":"IFERROR(-PV(societalDiscountRate,$BE30,(($BH30*SUM($CI30:$CK30))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.7303409657044075E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F30-$BE30,($AZ30*$D30+$K30*$BA30+$L30*$BB30)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":17.832266265354839},{"$f":"-PV(discountRate,$F30-$BE30,($CP30*$BF30+$BI30*$CQ30+$BJ30*$CR30)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18.206030771212021},{"$f":"$H30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.5968457394313127},{"$f":"$BK30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.5968457394313127},{"$f":"$H30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.5968457394313127},{"$f":"$BK30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.5968457394313127},{"$f":"-PV(discountRate,($F30-$BE30),$D30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":118.67381245429252},{"$f":"IFERROR(-PV(discountRate,($BE30),$BF30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10.459630722740933},{"$f":"-PV(discountRate,($F30-$BE30),$E30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE30,\"_\",$F30-$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.45002141356627E-3},{"$f":"IFERROR(-PV(discountRate,($BE30),$BH30*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE30),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B30,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.5662736580935559E-4},{"$f":"(SUM(CU30:CV30,CY30:DB30)*I30+SUM(CW30:CX30)*J30)*(1+'CE Parameters'!$F$12)","v":14.142293950987796},-4.3247829471595436,{"$f":"(SUM(DC30:DD30,DG30:DJ30)*I30+SUM(DE30:DF30)*J30)*(1+'CE Parameters'!$F$12)","v":14.142293950987796},-4.3247829471595436,12.297646913902431,0,36.03829703656686,-2.5968457394313127,12.297646913902431,60.018125105323435,1.3500800554804295E-2,0,215.05863998002874,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.LED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.3252063658303428E-3},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":21.109642911281515},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.3252063658303428E-3},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-16.077879192031425},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M31,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3864232736567102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1280607153756747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8952654056652651E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7948126842658553E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3422740894908857E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.768010868496622E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.893213033810701E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5728218498515964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":138.6192549680411},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12702237019131749},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F31-$BE31,(SUMPRODUCT($V31:$AC31,$N31:$U31)*$D31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10.371574243950946},{"$f":"IFERROR(-PV(discountRate,$BE31,(SUMPRODUCT($BL31:$BS31,$N31:$U31)*$BF31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F31-$BE31,(($E31*SUM($AD31:$AF31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.4386656371365989},{"$f":"IFERROR(-PV(discountRate,$BE31,(($BH31*SUM($BT31:$BV31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F31-$BE31,(SUMPRODUCT($AK31:$AR31,$N31:$U31)*$D31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10.371574243950946},{"$f":"-PV(societalDiscountRate,$BE31,(SUMPRODUCT($CA31:$CH31,$N31:$U31)*$BF31*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F31-$BE31,(($E31*SUM($AS31:$AU31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.4386656371365989},{"$f":"IFERROR(-PV(societalDiscountRate,$BE31,(($BH31*SUM($CI31:$CK31))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F31-$BE31,($AZ31*$D31+$K31*$BA31+$L31*$BB31)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":33.488134026538013},{"$f":"-PV(discountRate,$F31-$BE31,($CP31*$BF31+$BI31*$CQ31+$BJ31*$CR31)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-16.077879192031421},{"$f":"$BK31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-16.077879192031421},{"$f":"$BK31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F31-$BE31),$D31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":231.94854297089282},{"$f":"IFERROR(-PV(discountRate,($BE31),$BF31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F31-$BE31),$E31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE31,\"_\",$F31-$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.4561103045747339E-2},{"$f":"IFERROR(-PV(discountRate,($BE31),$BH31*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE31),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B31,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU31:CV31,CY31:DB31)*I31+SUM(CW31:CX31)*J31)*(1+'CE Parameters'!$F$12)","v":24.534277129882735},-26.776075567513672,{"$f":"(SUM(DC31:DD31,DG31:DJ31)*I31+SUM(DE31:DF31)*J31)*(1+'CE Parameters'!$F$12)","v":24.534277129882735},-26.776075567513672,21.33415402598499,0,33.488134026538013,-16.077879192031421,21.33415402598499,55.771087504751499,2.4250038879040873E-2,0,386.28675089445096,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Outdoor timerOutdoor timerOutdoor timer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Holiday_Lighting_TimernnD"},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.4469129372286413E-2},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":114.47372191896464},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.4469129372286413E-2},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":24.122963221530995},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Holiday_Lighting_Timer"},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.2889279437609853},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.47381370826010721},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10439367311072095},{"$f":"VLOOKUP($M32,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13286467486819031},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F32-$BE32,(SUMPRODUCT($V32:$AC32,$N32:$U32)*$D32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":39.028294151417008},{"$f":"IFERROR(-PV(discountRate,$BE32,(SUMPRODUCT($BL32:$BS32,$N32:$U32)*$BF32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F32-$BE32,(($E32*SUM($AD32:$AF32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":52.443232246368531},{"$f":"IFERROR(-PV(discountRate,$BE32,(($BH32*SUM($BT32:$BV32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F32-$BE32,(SUMPRODUCT($AK32:$AR32,$N32:$U32)*$D32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":39.028294151417008},{"$f":"-PV(societalDiscountRate,$BE32,(SUMPRODUCT($CA32:$CH32,$N32:$U32)*$BF32*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F32-$BE32,(($E32*SUM($AS32:$AU32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":52.443232246368531},{"$f":"IFERROR(-PV(societalDiscountRate,$BE32,(($BH32*SUM($CI32:$CK32))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F32-$BE32,($AZ32*$D32+$K32*$BA32+$L32*$BB32)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":126.99686013375955},{"$f":"-PV(discountRate,$F32-$BE32,($CP32*$BF32+$BI32*$CQ32+$BJ32*$CR32)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":24.122963221530991},{"$f":"$BK32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":24.122963221530991},{"$f":"$BK32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F32-$BE32),$D32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":917.61994613876448},{"$f":"IFERROR(-PV(discountRate,($BE32),$BF32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F32-$BE32),$E32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE32,\"_\",$F32-$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.35646399379170524},{"$f":"IFERROR(-PV(discountRate,($BE32),$BH32*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE32),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B32,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU32:CV32,CY32:DB32)*I32+SUM(CW32:CX32)*J32)*(1+'CE Parameters'!$F$12)","v":175.18702217667848},40.174346281454788,{"$f":"(SUM(DC32:DD32,DG32:DJ32)*I32+SUM(DE32:DF32)*J32)*(1+'CE Parameters'!$F$12)","v":175.18702217667848},40.174346281454788,152.33654102319869,0,126.99686013375955,24.122963221530991,152.33654102319869,211.50037782743559,0.59365459342392668,0,1528.2028634875544,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Pipe wrapPipe wrapPipe wrap Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaternnD"},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2562841224258674E-4},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6898227512178519},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2562841224258674E-4},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.7},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Domestic_Hot_Water"},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10920900057691305},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.8594194059299983E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19108806452930008},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.8388261264678489E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.5607757618907982E-2},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13389132211509297},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16879915535822046},{"$f":"VLOOKUP($M33,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16442224447758191},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F33-$BE33,(SUMPRODUCT($V33:$AC33,$N33:$U33)*$D33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.1962055214321534},{"$f":"IFERROR(-PV(discountRate,$BE33,(SUMPRODUCT($BL33:$BS33,$N33:$U33)*$BF33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F33-$BE33,(($E33*SUM($AD33:$AF33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.74083924301392967},{"$f":"IFERROR(-PV(discountRate,$BE33,(($BH33*SUM($BT33:$BV33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F33-$BE33,(SUMPRODUCT($AK33:$AR33,$N33:$U33)*$D33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.1962055214321534},{"$f":"-PV(societalDiscountRate,$BE33,(SUMPRODUCT($CA33:$CH33,$N33:$U33)*$BF33*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F33-$BE33,(($E33*SUM($AS33:$AU33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.74083924301392967},{"$f":"IFERROR(-PV(societalDiscountRate,$BE33,(($BH33*SUM($CI33:$CK33))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F33-$BE33,($AZ33*$D33+$K33*$BA33+$L33*$BB33)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":7.1012338701111073},{"$f":"-PV(discountRate,$F33-$BE33,($CP33*$BF33+$BI33*$CQ33+$BJ33*$CR33)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.69999999999999984},{"$f":"$BK33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.69999999999999984},{"$f":"$BK33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F33-$BE33),$D33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.536773770516476},{"$f":"IFERROR(-PV(discountRate,($BE33),$BF33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F33-$BE33),$E33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE33,\"_\",$F33-$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.4957473845018969E-3},{"$f":"IFERROR(-PV(discountRate,($BE33),$BH33*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE33),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B33,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU33:CV33,CY33:DB33)*I33+SUM(CW33:CX33)*J33)*(1+'CE Parameters'!$F$12)","v":5.6250523692514864},1.1657789359773998,{"$f":"(SUM(DC33:DD33,DG33:DJ33)*I33+SUM(DE33:DF33)*J33)*(1+'CE Parameters'!$F$12)","v":5.6250523692514864},1.1657789359773998,4.8913498863056404,0,7.1012338701111073,0.69999999999999984,4.8913498863056404,11.826384093178287,7.4872108604682871E-3,0,82.498467739922688,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Power barsPower barsPower bars Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.471319718614408E-4},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.020587306059538},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.471319718614408E-4},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.02466101694916},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Power_Bar"},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6644944549754956E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.9578515332035381E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22524017178572125},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.8639815439708765E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0143245885016659E-2},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22548512283746164},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10622345988179069},{"$f":"VLOOKUP($M34,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22804472428852113},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F34-$BE34,(SUMPRODUCT($V34:$AC34,$N34:$U34)*$D34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.3043582644018441},{"$f":"IFERROR(-PV(discountRate,$BE34,(SUMPRODUCT($BL34:$BS34,$N34:$U34)*$BF34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F34-$BE34,(($E34*SUM($AD34:$AF34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.52731065744048333},{"$f":"IFERROR(-PV(discountRate,$BE34,(($BH34*SUM($BT34:$BV34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F34-$BE34,(SUMPRODUCT($AK34:$AR34,$N34:$U34)*$D34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.3043582644018441},{"$f":"-PV(societalDiscountRate,$BE34,(SUMPRODUCT($CA34:$CH34,$N34:$U34)*$BF34*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F34-$BE34,(($E34*SUM($AS34:$AU34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.52731065744048333},{"$f":"IFERROR(-PV(societalDiscountRate,$BE34,(($BH34*SUM($CI34:$CK34))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F34-$BE34,($AZ34*$D34+$K34*$BA34+$L34*$BB34)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":11.116814437697974},{"$f":"-PV(discountRate,$F34-$BE34,($CP34*$BF34+$BI34*$CQ34+$BJ34*$CR34)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":33.024661016949153},{"$f":"$BK34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":33.024661016949153},{"$f":"$BK34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F34-$BE34),$D34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":80.324904527646055},{"$f":"IFERROR(-PV(discountRate,($BE34),$BF34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F34-$BE34),$E34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE34,\"_\",$F34-$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.5842043838398307E-3},{"$f":"IFERROR(-PV(discountRate,($BE34),$BH34*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE34),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B34,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU34:CV34,CY34:DB34)*I34+SUM(CW34:CX34)*J34)*(1+'CE Parameters'!$F$12)","v":7.3384439379021043},54.999220259076154,{"$f":"(SUM(DC34:DD34,DG34:DJ34)*I34+SUM(DE34:DF34)*J34)*(1+'CE Parameters'!$F$12)","v":7.3384439379021043},54.999220259076154,6.3812555981757431,0,11.116814437697974,33.024661016949153,6.3812555981757431,18.513925866625346,5.9691285327404722E-3,0,133.77297390389353,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Programmable thermosgrammable thermostatProgrammable thermostat Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomnyD"},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.6627711242542221E-6},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":63.15},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.6627711242542221E-6},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":29.270745614035071},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Space_Heating_Room"},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16343774682722209},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16082008459551972},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.38557072423632344},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":3.3970044591577625E-3},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6409487124375012E-3},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.0504780862667169E-2},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13214910162017324},{"$f":"VLOOKUP($M35,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13747960868650033},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F35-$BE35,(SUMPRODUCT($V35:$AC35,$N35:$U35)*$D35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":23.236769453114871},{"$f":"IFERROR(-PV(discountRate,$BE35,(SUMPRODUCT($BL35:$BS35,$N35:$U35)*$BF35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F35-$BE35,(($E35*SUM($AD35:$AF35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.9657624298050522E-3},{"$f":"IFERROR(-PV(discountRate,$BE35,(($BH35*SUM($BT35:$BV35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F35-$BE35,(SUMPRODUCT($AK35:$AR35,$N35:$U35)*$D35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":23.236769453114871},{"$f":"-PV(societalDiscountRate,$BE35,(SUMPRODUCT($CA35:$CH35,$N35:$U35)*$BF35*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F35-$BE35,(($E35*SUM($AS35:$AU35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.9657624298050522E-3},{"$f":"IFERROR(-PV(societalDiscountRate,$BE35,(($BH35*SUM($CI35:$CK35))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F35-$BE35,($AZ35*$D35+$K35*$BA35+$L35*$BB35)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":75.51173728799192},{"$f":"-PV(discountRate,$F35-$BE35,($CP35*$BF35+$BI35*$CQ35+$BJ35*$CR35)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":29.270745614035068},{"$f":"$BK35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":29.270745614035068},{"$f":"$BK35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F35-$BE35),$D35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":542.27772252781051},{"$f":"IFERROR(-PV(discountRate,($BE35),$BF35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F35-$BE35),$E35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE35,\"_\",$F35-$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.5801267989112444E-5},{"$f":"IFERROR(-PV(discountRate,($BE35),$BH35*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE35),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B35,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU35:CV35,CY35:DB35)*I35+SUM(CW35:CX35)*J35)*(1+'CE Parameters'!$F$12)","v":44.522339116007046},48.747455253135648,{"$f":"(SUM(DC35:DD35,DG35:DJ35)*I35+SUM(DE35:DF35)*J35)*(1+'CE Parameters'!$F$12)","v":44.522339116007046},48.747455253135648,38.715077492180043,0,75.51173728799192,29.270745614035068,38.715077492180043,125.75713249914313,1.0958533168901609E-4,0,903.10849481816967,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Umbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kit Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pr-Residential-ClotheslinennD"},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.4948321706100537E-2},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":295.52720344302327},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.4948321706100537E-2},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76.752209302325525},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Clothesline"},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.34426229508196721},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.34426229508196721},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.30327868852459017},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M36,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1967213114754103E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F36-$BE36,(SUMPRODUCT($V36:$AC36,$N36:$U36)*$D36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":99.080439958295727},{"$f":"IFERROR(-PV(discountRate,$BE36,(SUMPRODUCT($BL36:$BS36,$N36:$U36)*$BF36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F36-$BE36,(($E36*SUM($AD36:$AF36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":88.387883846408727},{"$f":"IFERROR(-PV(discountRate,$BE36,(($BH36*SUM($BT36:$BV36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F36-$BE36,(SUMPRODUCT($AK36:$AR36,$N36:$U36)*$D36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":99.080439958295727},{"$f":"-PV(societalDiscountRate,$BE36,(SUMPRODUCT($CA36:$CH36,$N36:$U36)*$BF36*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F36-$BE36,(($E36*SUM($AS36:$AU36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":88.387883846408727},{"$f":"IFERROR(-PV(societalDiscountRate,$BE36,(($BH36*SUM($CI36:$CK36))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F36-$BE36,($AZ36*$D36+$K36*$BA36+$L36*$BB36)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":327.85713867102834},{"$f":"-PV(discountRate,$F36-$BE36,($CP36*$BF36+$BI36*$CQ36+$BJ36*$CR36)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":76.752209302325511},{"$f":"$BK36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":76.752209302325511},{"$f":"$BK36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F36-$BE36),$D36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2368.9424259123393},{"$f":"IFERROR(-PV(discountRate,($BE36),$BF36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F36-$BE36),$E36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE36,\"_\",$F36-$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.6007848244492966},{"$f":"IFERROR(-PV(discountRate,($BE36),$BH36*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE36),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B36,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU36:CV36,CY36:DB36)*I36+SUM(CW36:CX36)*J36)*(1+'CE Parameters'!$F$12)","v":359.04088073241758},127.82301270625678,{"$f":"(SUM(DC36:DD36,DG36:DJ36)*I36+SUM(DE36:DF36)*J36)*(1+'CE Parameters'!$F$12)","v":359.04088073241758},127.82301270625678,312.20946150645011,0,327.85713867102834,76.752209302325511,312.20946150645011,546.01278038929479,1.0005461334255288,0,3945.2331152454399,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.Water heater blanketWater heater blanketWater heater blanket Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ptial-Water_Heater_BlanketnnD"},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.63864025837781E-3},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":75.67448866338988},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.63864025837781E-3},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":44.492439024390244},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Water_Heater_Blanket"},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP($M37,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.125},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1287579333956774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F37-$BE37,(SUMPRODUCT($V37:$AC37,$N37:$U37)*$D37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":18.310670609153387},{"$f":"IFERROR(-PV(discountRate,$BE37,(SUMPRODUCT($BL37:$BS37,$N37:$U37)*$BF37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F37-$BE37,(($E37*SUM($AD37:$AF37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.7879377019251255},{"$f":"IFERROR(-PV(discountRate,$BE37,(($BH37*SUM($BT37:$BV37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F37-$BE37,(SUMPRODUCT($AK37:$AR37,$N37:$U37)*$D37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":18.310670609153387},{"$f":"-PV(societalDiscountRate,$BE37,(SUMPRODUCT($CA37:$CH37,$N37:$U37)*$BF37*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F37-$BE37,(($E37*SUM($AS37:$AU37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.7879377019251255},{"$f":"IFERROR(-PV(societalDiscountRate,$BE37,(($BH37*SUM($CI37:$CK37))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F37-$BE37,($AZ37*$D37+$K37*$BA37+$L37*$BB37)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":62.681848547749411},{"$f":"-PV(discountRate,$F37-$BE37,($CP37*$BF37+$BI37*$CQ37+$BJ37*$CR37)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":44.492439024390237},{"$f":"$BK37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":44.492439024390237},{"$f":"$BK37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F37-$BE37),$D37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":460.52540088772423},{"$f":"IFERROR(-PV(discountRate,($BE37),$BF37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F37-$BE37),$E37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE37,\"_\",$F37-$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.2571392795402128E-2},{"$f":"IFERROR(-PV(discountRate,($BE37),$BH37*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE37),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B37,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU37:CV37,CY37:DB37)*I37+SUM(CW37:CX37)*J37)*(1+'CE Parameters'!$F$12)","v":48.069061750161474},74.097640321275719,{"$f":"(SUM(DC37:DD37,DG37:DJ37)*I37+SUM(DE37:DF37)*J37)*(1+'CE Parameters'!$F$12)","v":48.069061750161474},74.097640321275719,41.799184130575199,0,62.681848547749411,44.492439024390237,41.799184130575199,104.39025529298836,8.7552317651248351E-2,0,766.95830262493826,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Osworks Inc.WeatherstripWeatherstripWeatherstrip Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pidential-WeatherstrippingnyD"},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.1721979754671629E-4},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":39.600036160240585},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.1721979754671629E-4},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14.17981145603744},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Weatherstripping"},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16009750118758106},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15753333721454449},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.37769065396244078},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.9976931143543283E-3},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.2821670535198018E-2},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.9359162723817741E-2},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12971099758477908},{"$f":"VLOOKUP($M38,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13478898367728365},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12716167769252307},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F38-$BE38,(SUMPRODUCT($V38:$AC38,$N38:$U38)*$D38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16.689443263980895},{"$f":"IFERROR(-PV(discountRate,$BE38,(SUMPRODUCT($BL38:$BS38,$N38:$U38)*$BF38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F38-$BE38,(($E38*SUM($AD38:$AF38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.94384326259935025},{"$f":"IFERROR(-PV(discountRate,$BE38,(($BH38*SUM($BT38:$BV38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F38-$BE38,(SUMPRODUCT($AK38:$AR38,$N38:$U38)*$D38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":16.689443263980895},{"$f":"-PV(societalDiscountRate,$BE38,(SUMPRODUCT($CA38:$CH38,$N38:$U38)*$BF38*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F38-$BE38,(($E38*SUM($AS38:$AU38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.94384326259935025},{"$f":"IFERROR(-PV(societalDiscountRate,$BE38,(($BH38*SUM($CI38:$CK38))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F38-$BE38,($AZ38*$D38+$K38*$BA38+$L38*$BB38)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":53.89474656350297},{"$f":"-PV(discountRate,$F38-$BE38,($CP38*$BF38+$BI38*$CQ38+$BJ38*$CR38)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":14.179811456037438},{"$f":"$BK38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":14.179811456037438},{"$f":"$BK38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F38-$BE38),$D38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":381.47135113843399},{"$f":"IFERROR(-PV(discountRate,($BE38),$BF38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F38-$BE38),$E38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE38,\"_\",$F38-$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.9457438161618602E-3},{"$f":"IFERROR(-PV(discountRate,($BE38),$BH38*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE38),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B38,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU38:CV38,CY38:DB38)*I38+SUM(CW38:CX38)*J38)*(1+'CE Parameters'!$F$12)","v":33.771415864932202},23.615036445113532,{"$f":"(SUM(DC38:DD38,DG38:DJ38)*I38+SUM(DE38:DF38)*J38)*(1+'CE Parameters'!$F$12)","v":33.771415864932202},23.615036445113532,29.366448578201918,0,53.89474656350297,14.179811456037438,29.366448578201918,89.756229005103052,9.902032713713399E-3,0,635.30180833717816,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 12 HOCFL EUL - 12 HOSBL CFL EUL - 12 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M39,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F39-$BE39,(SUMPRODUCT($V39:$AC39,$N39:$U39)*$D39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE39,(SUMPRODUCT($BL39:$BS39,$N39:$U39)*$BF39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F39-$BE39,(($E39*SUM($AD39:$AF39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE39,(($BH39*SUM($BT39:$BV39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F39-$BE39,(SUMPRODUCT($AK39:$AR39,$N39:$U39)*$D39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE39,(SUMPRODUCT($CA39:$CH39,$N39:$U39)*$BF39*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F39-$BE39,(($E39*SUM($AS39:$AU39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE39,(($BH39*SUM($CI39:$CK39))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F39-$BE39,($AZ39*$D39+$K39*$BA39+$L39*$BB39)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F39-$BE39,($CP39*$BF39+$BI39*$CQ39+$BJ39*$CR39)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F39-$BE39),$D39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE39),$BF39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F39-$BE39),$E39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE39,\"_\",$F39-$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE39),$BH39*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE39),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B39,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU39:CV39,CY39:DB39)*I39+SUM(CW39:CX39)*J39)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC39:DD39,DG39:DJ39)*I39+SUM(DE39:DF39)*J39)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 12 StdCFL EUL - 12 StdSBL CFL EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M40,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3091943486974482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0291183842247065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8200872112384418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7335522257956118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3290775945069512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7440732974239443E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7704454363941708E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4600529070980282E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":147.23706136040468},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3091943486974482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0291183842247065E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8200872112384418E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7335522257956118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3290775945069512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7440732974239443E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7704454363941708E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4600529070980282E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":147.23706136040468},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12720052688321418},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F40-$BE40,(SUMPRODUCT($V40:$AC40,$N40:$U40)*$D40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE40,(SUMPRODUCT($BL40:$BS40,$N40:$U40)*$BF40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,(($E40*SUM($AD40:$AF40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE40,(($BH40*SUM($BT40:$BV40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F40-$BE40,(SUMPRODUCT($AK40:$AR40,$N40:$U40)*$D40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE40,(SUMPRODUCT($CA40:$CH40,$N40:$U40)*$BF40*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F40-$BE40,(($E40*SUM($AS40:$AU40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE40,(($BH40*SUM($CI40:$CK40))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F40-$BE40,($AZ40*$D40+$K40*$BA40+$L40*$BB40)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F40-$BE40,($CP40*$BF40+$BI40*$CQ40+$BJ40*$CR40)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F40-$BE40),$D40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE40),$BF40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F40-$BE40),$E40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE40,\"_\",$F40-$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE40),$BH40*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE40),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B40,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU40:CV40,CY40:DB40)*I40+SUM(CW40:CX40)*J40)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC40:DD40,DG40:DJ40)*I40+SUM(DE40:DF40)*J40)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 HOCFL EUL - 3 HOSBL CFL EUL - 3 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M41,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12772394034479309},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F41-$BE41,(SUMPRODUCT($V41:$AC41,$N41:$U41)*$D41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE41,(SUMPRODUCT($BL41:$BS41,$N41:$U41)*$BF41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F41-$BE41,(($E41*SUM($AD41:$AF41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE41,(($BH41*SUM($BT41:$BV41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F41-$BE41,(SUMPRODUCT($AK41:$AR41,$N41:$U41)*$D41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE41,(SUMPRODUCT($CA41:$CH41,$N41:$U41)*$BF41*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F41-$BE41,(($E41*SUM($AS41:$AU41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE41,(($BH41*SUM($CI41:$CK41))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F41-$BE41,($AZ41*$D41+$K41*$BA41+$L41*$BB41)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F41-$BE41,($CP41*$BF41+$BI41*$CQ41+$BJ41*$CR41)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F41-$BE41),$D41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE41),$BF41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F41-$BE41),$E41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE41,\"_\",$F41-$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE41),$BH41*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE41),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B41,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU41:CV41,CY41:DB41)*I41+SUM(CW41:CX41)*J41)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC41:DD41,DG41:DJ41)*I41+SUM(DE41:DF41)*J41)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 PARCFL EUL - 3 PARSBL CFL EUL - 3 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M42,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12772394034479309},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F42-$BE42,(SUMPRODUCT($V42:$AC42,$N42:$U42)*$D42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE42,(SUMPRODUCT($BL42:$BS42,$N42:$U42)*$BF42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F42-$BE42,(($E42*SUM($AD42:$AF42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE42,(($BH42*SUM($BT42:$BV42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F42-$BE42,(SUMPRODUCT($AK42:$AR42,$N42:$U42)*$D42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE42,(SUMPRODUCT($CA42:$CH42,$N42:$U42)*$BF42*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F42-$BE42,(($E42*SUM($AS42:$AU42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE42,(($BH42*SUM($CI42:$CK42))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F42-$BE42,($AZ42*$D42+$K42*$BA42+$L42*$BB42)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F42-$BE42,($CP42*$BF42+$BI42*$CQ42+$BJ42*$CR42)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F42-$BE42),$D42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE42),$BF42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F42-$BE42),$E42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE42,\"_\",$F42-$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE42),$BH42*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE42),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B42,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU42:CV42,CY42:DB42)*I42+SUM(CW42:CX42)*J42)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC42:DD42,DG42:DJ42)*I42+SUM(DE42:DF42)*J42)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.CFL EUL - 3 StdCFL EUL - 3 StdSBL CFL EUL - 3 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M43,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9243190645885419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.40571463943527E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0901724123019558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0315182760606914E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8250479748098365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0737523355550595E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1159366816454615E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5445342753255379E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":81.073557694080037},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9243190645885419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.40571463943527E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0901724123019558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0315182760606914E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8250479748098365E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0737523355550595E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1159366816454615E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5445342753255379E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":81.073557694080037},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1278799590595249},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031719},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F43-$BE43,(SUMPRODUCT($V43:$AC43,$N43:$U43)*$D43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE43,(SUMPRODUCT($BL43:$BS43,$N43:$U43)*$BF43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F43-$BE43,(($E43*SUM($AD43:$AF43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE43,(($BH43*SUM($BT43:$BV43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F43-$BE43,(SUMPRODUCT($AK43:$AR43,$N43:$U43)*$D43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE43,(SUMPRODUCT($CA43:$CH43,$N43:$U43)*$BF43*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F43-$BE43,(($E43*SUM($AS43:$AU43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE43,(($BH43*SUM($CI43:$CK43))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F43-$BE43,($AZ43*$D43+$K43*$BA43+$L43*$BB43)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F43-$BE43,($CP43*$BF43+$BI43*$CQ43+$BJ43*$CR43)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F43-$BE43),$D43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE43),$BF43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F43-$BE43),$E43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE43,\"_\",$F43-$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE43),$BH43*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE43),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B43,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU43:CV43,CY43:DB43)*I43+SUM(CW43:CX43)*J43)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC43:DD43,DG43:DJ43)*I43+SUM(DE43:DF43)*J43)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.Contractor EUL - 1Contractor EUL - 1SBL Contractor EUL - 1 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M44,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F44-$BE44,(SUMPRODUCT($V44:$AC44,$N44:$U44)*$D44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE44,(SUMPRODUCT($BL44:$BS44,$N44:$U44)*$BF44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F44-$BE44,(($E44*SUM($AD44:$AF44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE44,(($BH44*SUM($BT44:$BV44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F44-$BE44,(SUMPRODUCT($AK44:$AR44,$N44:$U44)*$D44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE44,(SUMPRODUCT($CA44:$CH44,$N44:$U44)*$BF44*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F44-$BE44,(($E44*SUM($AS44:$AU44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE44,(($BH44*SUM($CI44:$CK44))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F44-$BE44,($AZ44*$D44+$K44*$BA44+$L44*$BB44)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F44-$BE44,($CP44*$BF44+$BI44*$CQ44+$BJ44*$CR44)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F44-$BE44),$D44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE44),$BF44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F44-$BE44),$E44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE44,\"_\",$F44-$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE44),$BH44*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE44),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B44,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU44:CV44,CY44:DB44)*I44+SUM(CW44:CX44)*J44)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC44:DD44,DG44:DJ44)*I44+SUM(DE44:DF44)*J44)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.exit EUL - 10exit EUL - 10SBL exit EUL - 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M45,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F45-$BE45,(SUMPRODUCT($V45:$AC45,$N45:$U45)*$D45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE45,(SUMPRODUCT($BL45:$BS45,$N45:$U45)*$BF45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F45-$BE45,(($E45*SUM($AD45:$AF45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE45,(($BH45*SUM($BT45:$BV45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F45-$BE45,(SUMPRODUCT($AK45:$AR45,$N45:$U45)*$D45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE45,(SUMPRODUCT($CA45:$CH45,$N45:$U45)*$BF45*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F45-$BE45,(($E45*SUM($AS45:$AU45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE45,(($BH45*SUM($CI45:$CK45))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F45-$BE45,($AZ45*$D45+$K45*$BA45+$L45*$BB45)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F45-$BE45,($CP45*$BF45+$BI45*$CQ45+$BJ45*$CR45)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F45-$BE45),$D45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE45),$BF45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F45-$BE45),$E45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE45,\"_\",$F45-$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE45),$BH45*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE45),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B45,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU45:CV45,CY45:DB45)*I45+SUM(CW45:CX45)*J45)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC45:DD45,DG45:DJ45)*I45+SUM(DE45:DF45)*J45)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 15HW EUL - 15SBL HW EUL - 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M46,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F46-$BE46,(SUMPRODUCT($V46:$AC46,$N46:$U46)*$D46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE46,(SUMPRODUCT($BL46:$BS46,$N46:$U46)*$BF46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F46-$BE46,(($E46*SUM($AD46:$AF46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE46,(($BH46*SUM($BT46:$BV46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F46-$BE46,(SUMPRODUCT($AK46:$AR46,$N46:$U46)*$D46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE46,(SUMPRODUCT($CA46:$CH46,$N46:$U46)*$BF46*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F46-$BE46,(($E46*SUM($AS46:$AU46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE46,(($BH46*SUM($CI46:$CK46))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F46-$BE46,($AZ46*$D46+$K46*$BA46+$L46*$BB46)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F46-$BE46,($CP46*$BF46+$BI46*$CQ46+$BJ46*$CR46)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F46-$BE46),$D46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE46),$BF46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F46-$BE46),$E46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE46,\"_\",$F46-$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE46),$BH46*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE46),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B46,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU46:CV46,CY46:DB46)*I46+SUM(CW46:CX46)*J46)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC46:DD46,DG46:DJ46)*I46+SUM(DE46:DF46)*J46)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 5HW EUL - 5SBL HW EUL - 5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M47,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12853878510295536},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F47-$BE47,(SUMPRODUCT($V47:$AC47,$N47:$U47)*$D47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE47,(SUMPRODUCT($BL47:$BS47,$N47:$U47)*$BF47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F47-$BE47,(($E47*SUM($AD47:$AF47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE47,(($BH47*SUM($BT47:$BV47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F47-$BE47,(SUMPRODUCT($AK47:$AR47,$N47:$U47)*$D47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE47,(SUMPRODUCT($CA47:$CH47,$N47:$U47)*$BF47*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F47-$BE47,(($E47*SUM($AS47:$AU47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE47,(($BH47*SUM($CI47:$CK47))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F47-$BE47,($AZ47*$D47+$K47*$BA47+$L47*$BB47)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F47-$BE47,($CP47*$BF47+$BI47*$CQ47+$BJ47*$CR47)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F47-$BE47),$D47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE47),$BF47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F47-$BE47),$E47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE47,\"_\",$F47-$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE47),$BH47*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE47),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B47,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU47:CV47,CY47:DB47)*I47+SUM(CW47:CX47)*J47)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC47:DD47,DG47:DJ47)*I47+SUM(DE47:DF47)*J47)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.HW EUL - 7HW EUL - 7SBL HW EUL - 7 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M48,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1287579333956774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F48-$BE48,(SUMPRODUCT($V48:$AC48,$N48:$U48)*$D48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE48,(SUMPRODUCT($BL48:$BS48,$N48:$U48)*$BF48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F48-$BE48,(($E48*SUM($AD48:$AF48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE48,(($BH48*SUM($BT48:$BV48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F48-$BE48,(SUMPRODUCT($AK48:$AR48,$N48:$U48)*$D48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE48,(SUMPRODUCT($CA48:$CH48,$N48:$U48)*$BF48*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F48-$BE48,(($E48*SUM($AS48:$AU48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE48,(($BH48*SUM($CI48:$CK48))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F48-$BE48,($AZ48*$D48+$K48*$BA48+$L48*$BB48)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F48-$BE48,($CP48*$BF48+$BI48*$CQ48+$BJ48*$CR48)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F48-$BE48),$D48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE48),$BF48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F48-$BE48),$E48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE48,\"_\",$F48-$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE48),$BH48*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE48),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B48,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU48:CV48,CY48:DB48)*I48+SUM(CW48:CX48)*J48)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC48:DD48,DG48:DJ48)*I48+SUM(DE48:DF48)*J48)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 HOLED EUL - 11 HOSBL LED EUL - 11 HO Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M49,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F49-$BE49,(SUMPRODUCT($V49:$AC49,$N49:$U49)*$D49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE49,(SUMPRODUCT($BL49:$BS49,$N49:$U49)*$BF49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F49-$BE49,(($E49*SUM($AD49:$AF49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE49,(($BH49*SUM($BT49:$BV49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F49-$BE49,(SUMPRODUCT($AK49:$AR49,$N49:$U49)*$D49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE49,(SUMPRODUCT($CA49:$CH49,$N49:$U49)*$BF49*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F49-$BE49,(($E49*SUM($AS49:$AU49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE49,(($BH49*SUM($CI49:$CK49))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F49-$BE49,($AZ49*$D49+$K49*$BA49+$L49*$BB49)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F49-$BE49,($CP49*$BF49+$BI49*$CQ49+$BJ49*$CR49)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F49-$BE49),$D49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE49),$BF49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F49-$BE49),$E49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE49,\"_\",$F49-$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE49),$BH49*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE49),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B49,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU49:CV49,CY49:DB49)*I49+SUM(CW49:CX49)*J49)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC49:DD49,DG49:DJ49)*I49+SUM(DE49:DF49)*J49)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M50,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F50-$BE50,(SUMPRODUCT($V50:$AC50,$N50:$U50)*$D50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE50,(SUMPRODUCT($BL50:$BS50,$N50:$U50)*$BF50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F50-$BE50,(($E50*SUM($AD50:$AF50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE50,(($BH50*SUM($BT50:$BV50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F50-$BE50,(SUMPRODUCT($AK50:$AR50,$N50:$U50)*$D50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE50,(SUMPRODUCT($CA50:$CH50,$N50:$U50)*$BF50*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F50-$BE50,(($E50*SUM($AS50:$AU50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE50,(($BH50*SUM($CI50:$CK50))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F50-$BE50,($AZ50*$D50+$K50*$BA50+$L50*$BB50)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F50-$BE50,($CP50*$BF50+$BI50*$CQ50+$BJ50*$CR50)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F50-$BE50),$D50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE50),$BF50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F50-$BE50),$E50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE50,\"_\",$F50-$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE50),$BH50*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE50),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B50,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU50:CV50,CY50:DB50)*I50+SUM(CW50:CX50)*J50)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC50:DD50,DG50:DJ50)*I50+SUM(DE50:DF50)*J50)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.LED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M51,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12733887985080661},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F51-$BE51,(SUMPRODUCT($V51:$AC51,$N51:$U51)*$D51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE51,(SUMPRODUCT($BL51:$BS51,$N51:$U51)*$BF51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F51-$BE51,(($E51*SUM($AD51:$AF51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE51,(($BH51*SUM($BT51:$BV51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F51-$BE51,(SUMPRODUCT($AK51:$AR51,$N51:$U51)*$D51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE51,(SUMPRODUCT($CA51:$CH51,$N51:$U51)*$BF51*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F51-$BE51,(($E51*SUM($AS51:$AU51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE51,(($BH51*SUM($CI51:$CK51))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F51-$BE51,($AZ51*$D51+$K51*$BA51+$L51*$BB51)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F51-$BE51,($CP51*$BF51+$BI51*$CQ51+$BJ51*$CR51)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F51-$BE51),$D51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE51),$BF51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F51-$BE51),$E51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE51,\"_\",$F51-$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE51),$BH51*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE51),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B51,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU51:CV51,CY51:DB51)*I51+SUM(CW51:CX51)*J51)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC51:DD51,DG51:DJ51)*I51+SUM(DE51:DF51)*J51)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.MH EUL - 12MH EUL - 12SBL MH EUL - 12 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M52,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F52-$BE52,(SUMPRODUCT($V52:$AC52,$N52:$U52)*$D52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE52,(SUMPRODUCT($BL52:$BS52,$N52:$U52)*$BF52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F52-$BE52,(($E52*SUM($AD52:$AF52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE52,(($BH52*SUM($BT52:$BV52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F52-$BE52,(SUMPRODUCT($AK52:$AR52,$N52:$U52)*$D52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE52,(SUMPRODUCT($CA52:$CH52,$N52:$U52)*$BF52*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F52-$BE52,(($E52*SUM($AS52:$AU52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE52,(($BH52*SUM($CI52:$CK52))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F52-$BE52,($AZ52*$D52+$K52*$BA52+$L52*$BB52)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F52-$BE52,($CP52*$BF52+$BI52*$CQ52+$BJ52*$CR52)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F52-$BE52),$D52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE52),$BF52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F52-$BE52),$E52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE52,\"_\",$F52-$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE52),$BH52*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE52),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B52,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU52:CV52,CY52:DB52)*I52+SUM(CW52:CX52)*J52)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC52:DD52,DG52:DJ52)*I52+SUM(DE52:DF52)*J52)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 StdT8/T5 EUL - 12 StdSBL T8/T5 EUL - 12 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M53,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F53-$BE53,(SUMPRODUCT($V53:$AC53,$N53:$U53)*$D53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE53,(SUMPRODUCT($BL53:$BS53,$N53:$U53)*$BF53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F53-$BE53,(($E53*SUM($AD53:$AF53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE53,(($BH53*SUM($BT53:$BV53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F53-$BE53,(SUMPRODUCT($AK53:$AR53,$N53:$U53)*$D53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE53,(SUMPRODUCT($CA53:$CH53,$N53:$U53)*$BF53*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F53-$BE53,(($E53*SUM($AS53:$AU53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE53,(($BH53*SUM($CI53:$CK53))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F53-$BE53,($AZ53*$D53+$K53*$BA53+$L53*$BB53)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F53-$BE53,($CP53*$BF53+$BI53*$CQ53+$BJ53*$CR53)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F53-$BE53),$D53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE53),$BF53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F53-$BE53),$E53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE53,\"_\",$F53-$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE53),$BH53*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE53),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B53,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU53:CV53,CY53:DB53)*I53+SUM(CW53:CX53)*J53)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC53:DD53,DG53:DJ53)*I53+SUM(DE53:DF53)*J53)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busiworks Inc.T8/T5 EUL - 12 T12 BT5 EUL - 12 T12 BaseSBL T8/T5 EUL - 12 T12 Base Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M54,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1271578295853924},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12748710856118886},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031719},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298556000005},{"$f":"-PV(discountRate,$F54-$BE54,(SUMPRODUCT($V54:$AC54,$N54:$U54)*$D54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE54,(SUMPRODUCT($BL54:$BS54,$N54:$U54)*$BF54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F54-$BE54,(($E54*SUM($AD54:$AF54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE54,(($BH54*SUM($BT54:$BV54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F54-$BE54,(SUMPRODUCT($AK54:$AR54,$N54:$U54)*$D54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE54,(SUMPRODUCT($CA54:$CH54,$N54:$U54)*$BF54*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F54-$BE54,(($E54*SUM($AS54:$AU54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE54,(($BH54*SUM($CI54:$CK54))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F54-$BE54,($AZ54*$D54+$K54*$BA54+$L54*$BB54)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F54-$BE54,($CP54*$BF54+$BI54*$CQ54+$BJ54*$CR54)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F54-$BE54),$D54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE54),$BF54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F54-$BE54),$E54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE54,\"_\",$F54-$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE54),$BH54*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE54),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B54,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU54:CV54,CY54:DB54)*I54+SUM(CW54:CX54)*J54)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC54:DD54,DG54:DJ54)*I54+SUM(DE54:DF54)*J54)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® ROOM AIROOM AIR CONDITIONERHAP Air Conditioner Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psumer-Residential-AC_RoomNND"},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Room"},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M55,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3456406913516286E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0169995555202433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7327419633106818E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5855444326790428E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2204988042382388E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5944148863011664E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9603596371835539E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5525016602914267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":123.43613776542772},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1279336198173377},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F55-$BE55,(SUMPRODUCT($V55:$AC55,$N55:$U55)*$D55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE55,(SUMPRODUCT($BL55:$BS55,$N55:$U55)*$BF55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F55-$BE55,(($E55*SUM($AD55:$AF55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE55,(($BH55*SUM($BT55:$BV55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F55-$BE55,(SUMPRODUCT($AK55:$AR55,$N55:$U55)*$D55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE55,(SUMPRODUCT($CA55:$CH55,$N55:$U55)*$BF55*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F55-$BE55,(($E55*SUM($AS55:$AU55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE55,(($BH55*SUM($CI55:$CK55))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F55-$BE55,($AZ55*$D55+$K55*$BA55+$L55*$BB55)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F55-$BE55,($CP55*$BF55+$BI55*$CQ55+$BJ55*$CR55)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F55-$BE55),$D55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE55),$BF55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F55-$BE55),$E55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE55,\"_\",$F55-$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE55),$BH55*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE55),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B55,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU55:CV55,CY55:DB55)*I55+SUM(CW55:CX55)*J55)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC55:DD55,DG55:DJ55)*I55+SUM(DE55:DF55)*J55)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.9503937615140541E-4},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17.230089075668864},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.9503937615140541E-4},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.3864097363083165},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M56,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3882229272077848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0308422998912373E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7163267090128391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5900094234092662E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2930644938582063E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6647460864918685E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613831095352115E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4282504630416655E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592333},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12868658134237532},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":37.059382320775661},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.9250977918496843E-3},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.9250977918496843E-3},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.3864097363083165},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2235519238525678E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.849898710610012E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5539572210356717E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.3191544578799907E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8515867764496607E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.1348613211460888E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.5848199855242876E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.916834851847166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12748710856118886},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031719},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298556000005},{"$f":"-PV(discountRate,$F56-$BE56,(SUMPRODUCT($V56:$AC56,$N56:$U56)*$D56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.696650822003829},{"$f":"IFERROR(-PV(discountRate,$BE56,(SUMPRODUCT($BL56:$BS56,$N56:$U56)*$BF56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":2.8778866239656735},{"$f":"-PV(discountRate,$F56-$BE56,(($E56*SUM($AD56:$AF56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.87560855848589569},{"$f":"IFERROR(-PV(discountRate,$BE56,(($BH56*SUM($BT56:$BV56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3.3962224340667382E-2},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F56-$BE56,(SUMPRODUCT($AK56:$AR56,$N56:$U56)*$D56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.696650822003829},{"$f":"-PV(societalDiscountRate,$BE56,(SUMPRODUCT($CA56:$CH56,$N56:$U56)*$BF56*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.8778866239656735},{"$f":"-PV(societalDiscountRate,$F56-$BE56,(($E56*SUM($AS56:$AU56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.87560855848589569},{"$f":"IFERROR(-PV(societalDiscountRate,$BE56,(($BH56*SUM($CI56:$CK56))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3.3962224340667382E-2},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F56-$BE56,($AZ56*$D56+$K56*$BA56+$L56*$BB56)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":12.457976218144923},{"$f":"-PV(discountRate,$F56-$BE56,($CP56*$BF56+$BI56*$CQ56+$BJ56*$CR56)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":26.545515224542601},{"$f":"$H56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2.3864097363083161},{"$f":"$BK56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2.3864097363083161},{"$f":"$H56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2.3864097363083161},{"$f":"$BK56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":2.3864097363083161},{"$f":"-PV(discountRate,($F56-$BE56),$D56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":88.806289755121924},{"$f":"IFERROR(-PV(discountRate,($BE56),$BF56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":74.196860293385683},{"$f":"-PV(discountRate,($F56-$BE56),$E56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE56,\"_\",$F56-$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.6131581695064271E-3},{"$f":"IFERROR(-PV(discountRate,($BE56),$BH56*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE56),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B56,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.8542523638582515E-3},{"$f":"(SUM(CU56:CV56,CY56:DB56)*I56+SUM(CW56:CX56)*J56)*(1+'CE Parameters'!$F$12)","v":8.6067244631154747},2.3864097363083161,{"$f":"(SUM(DC56:DD56,DG56:DJ56)*I56+SUM(DE56:DF56)*J56)*(1+'CE Parameters'!$F$12)","v":8.6067244631154747},2.3864097363083161,7.4841082287960656,0,39.003491442687526,2.3864097363083161,7.4841082287960656,39.003491442687526,8.4674105333646787E-3,0,163.00315004850762,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFILAMPS (CFLS) TWISTERHAP CFL A-type High Output Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.5633557467409328E-3},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":30.095613099314772},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.5633557467409328E-3},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M57,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2747320291042168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9060193898969586E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.64069854904756E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5278455193706461E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2041899577375891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5604952792369936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8490785353039549E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4663270318948294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":138.89431409216462},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2747320291042168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9060193898969586E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.64069854904756E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5278455193706461E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2041899577375891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5604952792369936E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8490785353039549E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4663270318948294E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":138.89431409216462},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12850399304727295},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46.485185890773515},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.4147334118378842E-3},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.4147334118378842E-3},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F57-$BE57,(SUMPRODUCT($V57:$AC57,$N57:$U57)*$D57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.3105045631984034},{"$f":"IFERROR(-PV(discountRate,$BE57,(SUMPRODUCT($BL57:$BS57,$N57:$U57)*$BF57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.9732730589483827},{"$f":"-PV(discountRate,$F57-$BE57,(($E57*SUM($AD57:$AF57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4846530615881866},{"$f":"IFERROR(-PV(discountRate,$BE57,(($BH57*SUM($BT57:$BV57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":2.1717793218921925E-2},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F57-$BE57,(SUMPRODUCT($AK57:$AR57,$N57:$U57)*$D57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.3105045631984034},{"$f":"-PV(societalDiscountRate,$BE57,(SUMPRODUCT($CA57:$CH57,$N57:$U57)*$BF57*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.9732730589483827},{"$f":"-PV(societalDiscountRate,$F57-$BE57,(($E57*SUM($AS57:$AU57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4846530615881866},{"$f":"IFERROR(-PV(societalDiscountRate,$BE57,(($BH57*SUM($CI57:$CK57))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":2.1717793218921925E-2},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F57-$BE57,($AZ57*$D57+$K57*$BA57+$L57*$BB57)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":24.879297944942124},{"$f":"-PV(discountRate,$F57-$BE57,($CP57*$BF57+$BI57*$CQ57+$BJ57*$CR57)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":38.106884895493359},{"$f":"$H57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4.9999999999999991},{"$f":"$BK57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4.9999999999999991},{"$f":"$H57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4.9999999999999991},{"$f":"$BK57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":4.9999999999999991},{"$f":"-PV(discountRate,($F57-$BE57),$D57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":179.55897496262924},{"$f":"IFERROR(-PV(discountRate,($BE57),$BF57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47.907067658889382},{"$f":"-PV(discountRate,($F57-$BE57),$E57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE57,\"_\",$F57-$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.3274243811012174E-3},{"$f":"IFERROR(-PV(discountRate,($BE57),$BH57*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE57),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B57,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.4885949087289612E-3},{"$f":"(SUM(CU57:CV57,CY57:DB57)*I57+SUM(CW57:CX57)*J57)*(1+'CE Parameters'!$F$12)","v":12.408670748496979},4.9999999999999991,{"$f":"(SUM(DC57:DD57,DG57:DJ57)*I57+SUM(DE57:DF57)*J57)*(1+'CE Parameters'!$F$12)","v":12.408670748496979},4.9999999999999991,10.790148476953895,0,62.986182840435482,4.9999999999999991,10.790148476953895,62.986182840435482,1.1816019289830178E-2,0,227.46604262151862,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR30HAP CFL PAR 30 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pal-Outdoor Solar LightingYND"},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Outdoor Solar Lighting"},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12667660208643905},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.65514157973174769},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.9478390461997424E-2},{"$f":"VLOOKUP($M58,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16870342771982258},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1798001787196427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7703075451451996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4918850575986891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4111828197938301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1276841300475341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4270070228814099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8012489198014421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3881146704382102E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":135.05340186710154},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.129011314632026},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F58-$BE58,(SUMPRODUCT($V58:$AC58,$N58:$U58)*$D58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE58,(SUMPRODUCT($BL58:$BS58,$N58:$U58)*$BF58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F58-$BE58,(($E58*SUM($AD58:$AF58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE58,(($BH58*SUM($BT58:$BV58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F58-$BE58,(SUMPRODUCT($AK58:$AR58,$N58:$U58)*$D58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE58,(SUMPRODUCT($CA58:$CH58,$N58:$U58)*$BF58*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F58-$BE58,(($E58*SUM($AS58:$AU58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE58,(($BH58*SUM($CI58:$CK58))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F58-$BE58,($AZ58*$D58+$K58*$BA58+$L58*$BB58)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F58-$BE58,($CP58*$BF58+$BI58*$CQ58+$BJ58*$CR58)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F58-$BE58),$D58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE58),$BF58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F58-$BE58),$E58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE58,\"_\",$F58-$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE58),$BH58*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE58),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B58,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU58:CV58,CY58:DB58)*I58+SUM(CW58:CX58)*J58)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC58:DD58,DG58:DJ58)*I58+SUM(DE58:DF58)*J58)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIT LAMPS (CFLS)-PAR38HAP CFL PAR 38 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M59,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0384192239290087E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4851135204361429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1684021235944791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":2.8817620236628191E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7977029707229194E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.061031761201451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8356571780007891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.290493269183041E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":108.08422530102622},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0384192239290087E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4851135204361429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1684021235944791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":2.8817620236628191E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7977029707229194E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.061031761201451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8356571780007891E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.290493269183041E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":108.08422530102622},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12819737841399512},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F59-$BE59,(SUMPRODUCT($V59:$AC59,$N59:$U59)*$D59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE59,(SUMPRODUCT($BL59:$BS59,$N59:$U59)*$BF59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F59-$BE59,(($E59*SUM($AD59:$AF59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE59,(($BH59*SUM($BT59:$BV59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F59-$BE59,(SUMPRODUCT($AK59:$AR59,$N59:$U59)*$D59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE59,(SUMPRODUCT($CA59:$CH59,$N59:$U59)*$BF59*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F59-$BE59,(($E59*SUM($AS59:$AU59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE59,(($BH59*SUM($CI59:$CK59))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F59-$BE59,($AZ59*$D59+$K59*$BA59+$L59*$BB59)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F59-$BE59,($CP59*$BF59+$BI59*$CQ59+$BJ59*$CR59)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F59-$BE59),$D59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE59),$BF59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F59-$BE59),$E59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE59,\"_\",$F59-$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE59),$BH59*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE59),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B59,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU59:CV59,CY59:DB59)*I59+SUM(CW59:CX59)*J59)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC59:DD59,DG59:DJ59)*I59+SUM(DE59:DF59)*J59)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.0029131556323779E-3},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":57.808027821661206},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.0029131556323779E-3},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M60,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0657469095032643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6219716079818075E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3060684643764528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.221596512085885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9838633237655581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2237173166723178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7483531240628663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2835221653501362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.6678545606525},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0657469095032643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6219716079818075E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3060684643764528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.221596512085885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9838633237655581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2237173166723178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7483531240628663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2835221653501362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.6678545606525},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12943977709042678},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":72.890096751219275},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.7863708328678843E-3},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.7863708328678843E-3},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F60-$BE60,(SUMPRODUCT($V60:$AC60,$N60:$U60)*$D60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.7527082261401006},{"$f":"IFERROR(-PV(discountRate,$BE60,(SUMPRODUCT($BL60:$BS60,$N60:$U60)*$BF60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3.0941484136749495},{"$f":"-PV(discountRate,$F60-$BE60,(($E60*SUM($AD60:$AF60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.9829815613315187},{"$f":"IFERROR(-PV(discountRate,$BE60,(($BH60*SUM($BT60:$BV60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3.4054118933068631E-2},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F60-$BE60,(SUMPRODUCT($AK60:$AR60,$N60:$U60)*$D60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9.7527082261401006},{"$f":"-PV(societalDiscountRate,$BE60,(SUMPRODUCT($CA60:$CH60,$N60:$U60)*$BF60*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.0941484136749495},{"$f":"-PV(societalDiscountRate,$F60-$BE60,(($E60*SUM($AS60:$AU60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.9829815613315187},{"$f":"IFERROR(-PV(societalDiscountRate,$BE60,(($BH60*SUM($CI60:$CK60))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3.4054118933068631E-2},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F60-$BE60,($AZ60*$D60+$K60*$BA60+$L60*$BB60)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":35.703606674330942},{"$f":"-PV(discountRate,$F60-$BE60,($CP60*$BF60+$BI60*$CQ60+$BJ60*$CR60)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":44.319543618857928},{"$f":"$H60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7.9999999999999991},{"$f":"$BK60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7.9999999999999991},{"$f":"$H60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":7.9999999999999991},{"$f":"$BK60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":7.9999999999999991},{"$f":"-PV(discountRate,($F60-$BE60),$D60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":260.42808391895318},{"$f":"IFERROR(-PV(discountRate,($BE60),$BF60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":75.119647900918594},{"$f":"-PV(discountRate,($F60-$BE60),$E60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE60,\"_\",$F60-$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.3528275375679197E-2},{"$f":"IFERROR(-PV(discountRate,($BE60),$BH60*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE60),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B60,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.9021877657555108E-3},{"$f":"(SUM(CU60:CV60,CY60:DB60)*I60+SUM(CW60:CX60)*J60)*(1+'CE Parameters'!$F$12)","v":17.093476168091581},7.9999999999999991,{"$f":"(SUM(DC60:DD60,DG60:DJ60)*I60+SUM(DE60:DF60)*J60)*(1+'CE Parameters'!$F$12)","v":17.093476168091581},7.9999999999999991,14.863892320079637,0,80.023150293188877,7.9999999999999991,14.863892320079637,80.023150293188877,1.7430463141434708E-2,0,335.54773181987179,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.Comprehensive Draft-nsive Draft-ProofingHAP Comprehensive Draft-Proofing Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_1NND"},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_1"},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11488097387024479},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11830958567676869},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.28747714294011167},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":3.0808091270678236E-2},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.6984857917867724E-2},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9601705499839238E-2},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13713619464571858},{"$f":"VLOOKUP($M61,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16480144817888567},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12690334532558492},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F61-$BE61,(SUMPRODUCT($V61:$AC61,$N61:$U61)*$D61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE61,(SUMPRODUCT($BL61:$BS61,$N61:$U61)*$BF61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F61-$BE61,(($E61*SUM($AD61:$AF61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE61,(($BH61*SUM($BT61:$BV61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F61-$BE61,(SUMPRODUCT($AK61:$AR61,$N61:$U61)*$D61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE61,(SUMPRODUCT($CA61:$CH61,$N61:$U61)*$BF61*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F61-$BE61,(($E61*SUM($AS61:$AU61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE61,(($BH61*SUM($CI61:$CK61))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F61-$BE61,($AZ61*$D61+$K61*$BA61+$L61*$BB61)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F61-$BE61,($CP61*$BF61+$BI61*$CQ61+$BJ61*$CR61)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F61-$BE61),$D61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE61),$BF61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F61-$BE61),$E61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE61,\"_\",$F61-$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE61),$BH61*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE61),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B61,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU61:CV61,CY61:DB61)*I61+SUM(CW61:CX61)*J61)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC61:DD61,DG61:DJ61)*I61+SUM(DE61:DF61)*J61)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.ENERGY STAR® DEHUMIDY STAR® DEHUMIDIFIERHAP Dehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND"},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.8851106139657734E-2},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":262.15271449645201},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.8851106139657734E-2},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":231.25},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Dehumidifiers"},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.479899384728623E-2},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1411012408619084E-2},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.432263014494896E-2},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1311389864704364},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18033464598921789},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.28162340215588233},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10859241987875909},{"$f":"VLOOKUP($M62,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.7777909104859118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F62-$BE62,(SUMPRODUCT($V62:$AC62,$N62:$U62)*$D62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":102.10462431594534},{"$f":"IFERROR(-PV(discountRate,$BE62,(SUMPRODUCT($BL62:$BS62,$N62:$U62)*$BF62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F62-$BE62,(($E62*SUM($AD62:$AF62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":111.74033894885814},{"$f":"IFERROR(-PV(discountRate,$BE62,(($BH62*SUM($BT62:$BV62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F62-$BE62,(SUMPRODUCT($AK62:$AR62,$N62:$U62)*$D62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":102.10462431594534},{"$f":"-PV(societalDiscountRate,$BE62,(SUMPRODUCT($CA62:$CH62,$N62:$U62)*$BF62*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F62-$BE62,(($E62*SUM($AS62:$AU62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":111.74033894885814},{"$f":"IFERROR(-PV(societalDiscountRate,$BE62,(($BH62*SUM($CI62:$CK62))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F62-$BE62,($AZ62*$D62+$K62*$BA62+$L62*$BB62)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":335.48991142778664},{"$f":"-PV(discountRate,$F62-$BE62,($CP62*$BF62+$BI62*$CQ62+$BJ62*$CR62)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":231.24999999999997},{"$f":"$BK62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":231.24999999999997},{"$f":"$BK62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F62-$BE62),$D62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2392.2880696734987},{"$f":"IFERROR(-PV(discountRate,($BE62),$BF62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F62-$BE62),$E62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE62,\"_\",$F62-$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.71955982168941068},{"$f":"IFERROR(-PV(discountRate,($BE62),$BH62*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE62),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B62,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU62:CV62,CY62:DB62)*I62+SUM(CW62:CX62)*J62)*(1+'CE Parameters'!$F$12)","v":245.92170775452399},231.24999999999997,{"$f":"(SUM(DC62:DD62,DG62:DJ62)*I62+SUM(DE62:DF62)*J62)*(1+'CE Parameters'!$F$12)","v":245.92170775452399},231.24999999999997,213.84496326480348,0,335.48991142778664,231.24999999999997,213.84496326480348,335.48991142778664,0.71955982168941068,0,2392.2880696734987,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assisworks Inc.PROGRAMMABLE THERMOSGRAMMABLE THERMOSTATHAP PROGRAMMABLE THERMOSTAT Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomNND"},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Space_Heating_Room"},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16343774682722209},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16082008459551972},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.38557072423632344},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":3.3970044591577625E-3},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6409487124375012E-3},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.0504780862667169E-2},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13214910162017324},{"$f":"VLOOKUP($M66,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13747960868650033},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F66-$BE66,(SUMPRODUCT($V66:$AC66,$N66:$U66)*$D66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE66,(SUMPRODUCT($BL66:$BS66,$N66:$U66)*$BF66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F66-$BE66,(($E66*SUM($AD66:$AF66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE66,(($BH66*SUM($BT66:$BV66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F66-$BE66,(SUMPRODUCT($AK66:$AR66,$N66:$U66)*$D66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE66,(SUMPRODUCT($CA66:$CH66,$N66:$U66)*$BF66*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F66-$BE66,(($E66*SUM($AS66:$AU66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE66,(($BH66*SUM($CI66:$CK66))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F66-$BE66,($AZ66*$D66+$K66*$BA66+$L66*$BB66)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F66-$BE66,($CP66*$BF66+$BI66*$CQ66+$BJ66*$CR66)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F66-$BE66),$D66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE66),$BF66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F66-$BE66),$E66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE66,\"_\",$F66-$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE66),$BH66*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE66),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B66,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU66:CV66,CY66:DB66)*I66+SUM(CW66:CX66)*J66)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC66:DD66,DG66:DJ66)*I66+SUM(DE66:DF66)*J66)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.Appliances - Refrigeances - RefrigeratorHPNC Appliances - Refrigerator Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND"},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Refrigerators"},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4641108504059436E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1200784021866165E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17251578767748055},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2490240895554258E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9683815114259375E-2},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.20042778488315283},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14360204136357441},{"$f":"VLOOKUP($M73,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18543843754004757},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3886664834373368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1363440131799351E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9032411718790801E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8109273787412933E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3482263406478573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7750151005239159E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8944406471611806E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5825711360570681E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":139.74894327829657},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3886664834373368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1363440131799351E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9032411718790801E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8109273787412933E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3482263406478573E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7750151005239159E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8944406471611806E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5825711360570681E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":139.74894327829657},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12698714898988181},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F73-$BE73,(SUMPRODUCT($V73:$AC73,$N73:$U73)*$D73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE73,(SUMPRODUCT($BL73:$BS73,$N73:$U73)*$BF73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F73-$BE73,(($E73*SUM($AD73:$AF73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE73,(($BH73*SUM($BT73:$BV73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F73-$BE73,(SUMPRODUCT($AK73:$AR73,$N73:$U73)*$D73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE73,(SUMPRODUCT($CA73:$CH73,$N73:$U73)*$BF73*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F73-$BE73,(($E73*SUM($AS73:$AU73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE73,(($BH73*SUM($CI73:$CK73))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F73-$BE73,($AZ73*$D73+$K73*$BA73+$L73*$BB73)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F73-$BE73,($CP73*$BF73+$BI73*$CQ73+$BJ73*$CR73)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F73-$BE73),$D73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE73),$BF73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F73-$BE73),$E73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE73,\"_\",$F73-$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE73),$BH73*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE73),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B73,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU73:CV73,CY73:DB73)*I73+SUM(CW73:CX73)*J73)*(1+'CE Parameters'!$F$12)","v":0},{"$f":"DL73+IF(BE73>0,DQ73,DP73)*I73","v":0},{"$f":"(SUM(DC73:DD73,DG73:DJ73)*I73+SUM(DE73:DF73)*J73)*(1+'CE Parameters'!$F$12)","v":0},{"$f":"DM73+IF(BE73>0,DS73,DR73)*I73","v":0},{"$f":"SUM(CU73:CV73)*I73+SUM(CW73:CX73)*J73","v":0},{"$f":"DL73+DK73","v":0},{"$f":"DK73+SUM(DN73:DO73)","v":0},{"$f":"IF(BE73>0,DQ73,DP73)","v":0},{"$f":"SUM(CU73:CV73,CY73:DB73)*I73+SUM(CW73:CX73)*J73","v":0},{"$f":"DL73+DK73+SUM(DN73:DO73)*I73","v":0},{"$f":"SUM($DV73:$DW73)*J73","v":0},{"$f":"SUM($DK73:$DL73)","v":0},{"$f":"SUM($DT73:$DU73)*I73","v":0},{"$f":"SUM($DK73:$DL73)","v":0}]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.HVACHVACHPNC HVAC Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pcial_Buildings-Cooling_DXNND"},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Other_Commercial_Buildings-Cooling_DX"},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.30570448061473476},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.32638263820938312},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.32753022073774535},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.9404915461479062E-2},{"$f":"VLOOKUP($M76,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.0977744976657702E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F76-$BE76,(SUMPRODUCT($V76:$AC76,$N76:$U76)*$D76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE76,(SUMPRODUCT($BL76:$BS76,$N76:$U76)*$BF76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F76-$BE76,(($E76*SUM($AD76:$AF76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE76,(($BH76*SUM($BT76:$BV76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F76-$BE76,(SUMPRODUCT($AK76:$AR76,$N76:$U76)*$D76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE76,(SUMPRODUCT($CA76:$CH76,$N76:$U76)*$BF76*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F76-$BE76,(($E76*SUM($AS76:$AU76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE76,(($BH76*SUM($CI76:$CK76))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F76-$BE76,($AZ76*$D76+$K76*$BA76+$L76*$BB76)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F76-$BE76,($CP76*$BF76+$BI76*$CQ76+$BJ76*$CR76)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F76-$BE76),$D76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE76),$BF76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F76-$BE76),$E76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE76,\"_\",$F76-$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE76),$BH76*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE76),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B76,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU76:CV76,CY76:DB76)*I76+SUM(CW76:CX76)*J76)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC76:DD76,DG76:DJ76)*I76+SUM(DE76:DF76)*J76)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.LED LIGHT BULBLED LIGHT BULBHPNC LED LIGHT BULB Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M83,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F83-$BE83,(SUMPRODUCT($V83:$AC83,$N83:$U83)*$D83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE83,(SUMPRODUCT($BL83:$BS83,$N83:$U83)*$BF83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F83-$BE83,(($E83*SUM($AD83:$AF83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE83,(($BH83*SUM($BT83:$BV83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F83-$BE83,(SUMPRODUCT($AK83:$AR83,$N83:$U83)*$D83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE83,(SUMPRODUCT($CA83:$CH83,$N83:$U83)*$BF83*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F83-$BE83,(($E83*SUM($AS83:$AU83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE83,(($BH83*SUM($CI83:$CK83))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F83-$BE83,($AZ83*$D83+$K83*$BA83+$L83*$BB83)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F83-$BE83,($CP83*$BF83+$BI83*$CQ83+$BJ83*$CR83)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F83-$BE83),$D83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE83),$BF83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F83-$BE83),$E83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE83,\"_\",$F83-$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE83),$BH83*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE83),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B83,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU83:CV83,CY83:DB83)*I83+SUM(CW83:CX83)*J83)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC83:DD83,DG83:DJ83)*I83+SUM(DE83:DF83)*J83)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfoworks Inc.Lighting ControlsLighting ControlsHPNC Lighting Controls Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M89,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12835056397250763},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F89-$BE89,(SUMPRODUCT($V89:$AC89,$N89:$U89)*$D89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE89,(SUMPRODUCT($BL89:$BS89,$N89:$U89)*$BF89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F89-$BE89,(($E89*SUM($AD89:$AF89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE89,(($BH89*SUM($BT89:$BV89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F89-$BE89,(SUMPRODUCT($AK89:$AR89,$N89:$U89)*$D89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE89,(SUMPRODUCT($CA89:$CH89,$N89:$U89)*$BF89*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F89-$BE89,(($E89*SUM($AS89:$AU89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE89,(($BH89*SUM($CI89:$CK89))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F89-$BE89,($AZ89*$D89+$K89*$BA89+$L89*$BB89)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F89-$BE89,($CP89*$BF89+$BI89*$CQ89+$BJ89*$CR89)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F89-$BE89),$D89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE89),$BF89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F89-$BE89),$E89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE89,\"_\",$F89-$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE89),$BH89*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE89),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B89,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU89:CV89,CY89:DB89)*I89+SUM(CW89:CX89)*J89)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC89:DD89,DG89:DJ89)*I89+SUM(DE89:DF89)*J89)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerRNC Oshawaworks Inc.Lighting ControlsLighting ControlsOshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingNND"},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16.530804979253112},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M96,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F96-$BE96,(SUMPRODUCT($V96:$AC96,$N96:$U96)*$D96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE96,(SUMPRODUCT($BL96:$BS96,$N96:$U96)*$BF96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F96-$BE96,(($E96*SUM($AD96:$AF96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE96,(($BH96*SUM($BT96:$BV96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F96-$BE96,(SUMPRODUCT($AK96:$AR96,$N96:$U96)*$D96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE96,(SUMPRODUCT($CA96:$CH96,$N96:$U96)*$BF96*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F96-$BE96,(($E96*SUM($AS96:$AU96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE96,(($BH96*SUM($CI96:$CK96))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F96-$BE96,($AZ96*$D96+$K96*$BA96+$L96*$BB96)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F96-$BE96,($CP96*$BF96+$BI96*$CQ96+$BJ96*$CR96)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":16.530804979253109},{"$f":"$BK96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":16.530804979253109},{"$f":"$BK96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F96-$BE96),$D96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE96),$BF96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F96-$BE96),$E96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE96,\"_\",$F96-$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE96),$BH96*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE96),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B96,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU96:CV96,CY96:DB96)*I96+SUM(CW96:CX96)*J96)*(1+'CE Parameters'!$F$12)","v":0},8.2654024896265543,{"$f":"(SUM(DC96:DD96,DG96:DJ96)*I96+SUM(DE96:DF96)*J96)*(1+'CE Parameters'!$F$12)","v":0},8.2654024896265543,0,0,0,16.530804979253109,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessP4P Pilotworks Inc.P4P projectsP4P projectsP4P projects Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20.075980000000001},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":354720.62670000002},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20.075980000000001},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":36277.038325406647},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Food_Retail-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.2312435327470406E-2},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0852757676095399E-2},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17821397196051544},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3147473452681818E-2},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.1571459474424743E-2},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17944306169878194},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15500217292100621},{"$f":"VLOOKUP($M103,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17945666748902422},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F103-$BE103,(SUMPRODUCT($V103:$AC103,$N103:$U103)*$D103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":118114.89884947501},{"$f":"IFERROR(-PV(discountRate,$BE103,(SUMPRODUCT($BL103:$BS103,$N103:$U103)*$BF103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F103-$BE103,(($E103*SUM($AD103:$AF103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":23675.958953439629},{"$f":"IFERROR(-PV(discountRate,$BE103,(($BH103*SUM($BT103:$BV103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F103-$BE103,(SUMPRODUCT($AK103:$AR103,$N103:$U103)*$D103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":118114.89884947501},{"$f":"-PV(societalDiscountRate,$BE103,(SUMPRODUCT($CA103:$CH103,$N103:$U103)*$BF103*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F103-$BE103,(($E103*SUM($AS103:$AU103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":23675.958953439629},{"$f":"IFERROR(-PV(societalDiscountRate,$BE103,(($BH103*SUM($CI103:$CK103))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F103-$BE103,($AZ103*$D103+$K103*$BA103+$L103*$BB103)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":393526.17404603097},{"$f":"-PV(discountRate,$F103-$BE103,($CP103*$BF103+$BI103*$CQ103+$BJ103*$CR103)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36277.03832540664},{"$f":"$BK103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":36277.03832540664},{"$f":"$BK103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F103-$BE103),$D103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2843436.1782801263},{"$f":"IFERROR(-PV(discountRate,($BE103),$BF103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F103-$BE103),$E103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE103,\"_\",$F103-$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":160.92880861621532},{"$f":"IFERROR(-PV(discountRate,($BE103),$BH103*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE103),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B103,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU103:CV103,CY103:DB103)*I103+SUM(CW103:CX103)*J103)*(1+'CE Parameters'!$F$12)","v":163059.4864733518},36277.03832540664,{"$f":"(SUM(DC103:DD103,DG103:DJ103)*I103+SUM(DE103:DF103)*J103)*(1+'CE Parameters'!$F$12)","v":163059.4864733518},36277.03832540664,141790.85780291463,0,393526.17404603097,36277.03832540664,141790.85780291463,393526.17404603097,160.92880861621532,0,2843436.1782801263,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerApplianceworks Inc.DehumidifierDehumidifierDehumidifier Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-DehumidifiersNND"},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46184647995319622},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":823.50080422112387},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.46184647995319622},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":40},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.38322222222222019},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.38322222222221652},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Dehumidifiers"},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.479899384728623E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1411012408619084E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.432263014494896E-2},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1311389864704364},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18033464598921789},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.28162340215588233},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10859241987875909},{"$f":"VLOOKUP($M106,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.7777909104859118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2259574224585796E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.734112787284366E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3494189347005911E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.027471388829861E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.840831950568812E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1113733346201301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1044126293892987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5203146453222714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":79.45333286698849},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2259574224585796E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.734112787284366E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3494189347005911E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.027471388829861E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.840831950568812E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1113733346201301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1044126293892987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5203146453222714E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":79.45333286698849},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12799401798389382},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F106-$BE106,(SUMPRODUCT($V106:$AC106,$N106:$U106)*$D106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":111.82724723574103},{"$f":"IFERROR(-PV(discountRate,$BE106,(SUMPRODUCT($BL106:$BS106,$N106:$U106)*$BF106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F106-$BE106,(($E106*SUM($AD106:$AF106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":158.4460701382703},{"$f":"IFERROR(-PV(discountRate,$BE106,(($BH106*SUM($BT106:$BV106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F106-$BE106,(SUMPRODUCT($AK106:$AR106,$N106:$U106)*$D106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":111.82724723574103},{"$f":"-PV(societalDiscountRate,$BE106,(SUMPRODUCT($CA106:$CH106,$N106:$U106)*$BF106*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F106-$BE106,(($E106*SUM($AS106:$AU106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":158.4460701382703},{"$f":"IFERROR(-PV(societalDiscountRate,$BE106,(($BH106*SUM($CI106:$CK106))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F106-$BE106,($AZ106*$D106+$K106*$BA106+$L106*$BB106)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":410.07769334299053},{"$f":"-PV(discountRate,$F106-$BE106,($CP106*$BF106+$BI106*$CQ106+$BJ106*$CR106)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":39.999999999999993},{"$f":"$BK106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":39.999999999999993},{"$f":"$BK106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F106-$BE106),$D106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3113.894631189236},{"$f":"IFERROR(-PV(discountRate,($BE106),$BF106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F106-$BE106),$E106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE106,\"_\",$F106-$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.7463750696881406},{"$f":"IFERROR(-PV(discountRate,($BE106),$BH106*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE106),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B106,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU106:CV106,CY106:DB106)*I106+SUM(CW106:CX106)*J106)*(1+'CE Parameters'!$F$12)","v":119.11095248515534},15.328888888888805,{"$f":"(SUM(DC106:DD106,DG106:DJ106)*I106+SUM(DE106:DF106)*J106)*(1+'CE Parameters'!$F$12)","v":119.11095248515534},15.328888888888805,103.57474129143944,0,410.07769334299053,39.999999999999993,103.57474129143944,157.15088492666297,0.66924973503936747,0,1193.3136203301797,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL00Energy Manager EUL00Energy Manager EUL00 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M113,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F113-$BE113,(SUMPRODUCT($V113:$AC113,$N113:$U113)*$D113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE113,(SUMPRODUCT($BL113:$BS113,$N113:$U113)*$BF113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F113-$BE113,(($E113*SUM($AD113:$AF113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE113,(($BH113*SUM($BT113:$BV113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F113-$BE113,(SUMPRODUCT($AK113:$AR113,$N113:$U113)*$D113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE113,(SUMPRODUCT($CA113:$CH113,$N113:$U113)*$BF113*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F113-$BE113,(($E113*SUM($AS113:$AU113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE113,(($BH113*SUM($CI113:$CK113))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F113-$BE113,($AZ113*$D113+$K113*$BA113+$L113*$BB113)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F113-$BE113,($CP113*$BF113+$BI113*$CQ113+$BJ113*$CR113)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F113-$BE113),$D113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE113),$BF113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F113-$BE113),$E113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE113,\"_\",$F113-$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE113),$BH113*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE113),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B113,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU113:CV113,CY113:DB113)*I113+SUM(CW113:CX113)*J113)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC113:DD113,DG113:DJ113)*I113+SUM(DE113:DF113)*J113)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL06Energy Manager EUL06Energy Manager EUL06 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M119,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1905943540375454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7692869024373937E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.406161344620106E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2601582290149582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9795813559139345E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2287355409062392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9504654237129934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4439396674327868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":105.88354049323448},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935615},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12907107417045366},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.4106829855600001},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F119-$BE119,(SUMPRODUCT($V119:$AC119,$N119:$U119)*$D119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE119,(SUMPRODUCT($BL119:$BS119,$N119:$U119)*$BF119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F119-$BE119,(($E119*SUM($AD119:$AF119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE119,(($BH119*SUM($BT119:$BV119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F119-$BE119,(SUMPRODUCT($AK119:$AR119,$N119:$U119)*$D119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE119,(SUMPRODUCT($CA119:$CH119,$N119:$U119)*$BF119*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F119-$BE119,(($E119*SUM($AS119:$AU119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE119,(($BH119*SUM($CI119:$CK119))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F119-$BE119,($AZ119*$D119+$K119*$BA119+$L119*$BB119)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F119-$BE119,($CP119*$BF119+$BI119*$CQ119+$BJ119*$CR119)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F119-$BE119),$D119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE119),$BF119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F119-$BE119),$E119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE119,\"_\",$F119-$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE119),$BH119*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE119),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B119,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU119:CV119,CY119:DB119)*I119+SUM(CW119:CX119)*J119)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC119:DD119,DG119:DJ119)*I119+SUM(DE119:DF119)*J119)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Manworks Inc.Energy Manager EUL13Energy Manager EUL13Energy Manager EUL13 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M126,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.362080257284754E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0808637884584824E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8503851305213381E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7211355104840221E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2963078439034526E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.710453800822431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9002443242175173E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5590077135286537E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":134.15109234927263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12716167769252307},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F126-$BE126,(SUMPRODUCT($V126:$AC126,$N126:$U126)*$D126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE126,(SUMPRODUCT($BL126:$BS126,$N126:$U126)*$BF126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F126-$BE126,(($E126*SUM($AD126:$AF126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE126,(($BH126*SUM($BT126:$BV126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F126-$BE126,(SUMPRODUCT($AK126:$AR126,$N126:$U126)*$D126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE126,(SUMPRODUCT($CA126:$CH126,$N126:$U126)*$BF126*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F126-$BE126,(($E126*SUM($AS126:$AU126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE126,(($BH126*SUM($CI126:$CK126))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F126-$BE126,($AZ126*$D126+$K126*$BA126+$L126*$BB126)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F126-$BE126,($CP126*$BF126+$BI126*$CQ126+$BJ126*$CR126)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F126-$BE126),$D126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE126),$BF126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F126-$BE126),$E126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE126,\"_\",$F126-$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE126),$BH126*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE126),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B126,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU126:CV126,CY126:DB126)*I126+SUM(CW126:CX126)*J126)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC126:DD126,DG126:DJ126)*I126+SUM(DE126:DF126)*J126)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL0UL05 Non-residentialEnabled Savings EUL05 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.2312435327470406E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0852757676095399E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17821397196051544},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3147473452681818E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.1571459474424743E-2},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17944306169878194},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15500217292100621},{"$f":"VLOOKUP($M133,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17945666748902422},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12853878510295536},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F133-$BE133,(SUMPRODUCT($V133:$AC133,$N133:$U133)*$D133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE133,(SUMPRODUCT($BL133:$BS133,$N133:$U133)*$BF133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F133-$BE133,(($E133*SUM($AD133:$AF133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE133,(($BH133*SUM($BT133:$BV133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F133-$BE133,(SUMPRODUCT($AK133:$AR133,$N133:$U133)*$D133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE133,(SUMPRODUCT($CA133:$CH133,$N133:$U133)*$BF133*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F133-$BE133,(($E133*SUM($AS133:$AU133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE133,(($BH133*SUM($CI133:$CK133))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F133-$BE133,($AZ133*$D133+$K133*$BA133+$L133*$BB133)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F133-$BE133,($CP133*$BF133+$BI133*$CQ133+$BJ133*$CR133)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F133-$BE133),$D133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE133),$BF133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F133-$BE133),$E133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE133,\"_\",$F133-$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE133),$BH133*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE133),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B133,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU133:CV133,CY133:DB133)*I133+SUM(CW133:CX133)*J133)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC133:DD133,DG133:DJ133)*I133+SUM(DE133:DF133)*J133)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL0ngs EUL08 IndustrialEnabled Savings EUL08 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Other"},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.8721461187213298E-2},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8538812785387047E-2},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18424657534246711},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.9589041095889063E-2},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9383561643834777E-2},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14897260273972654},{"$f":"VLOOKUP($M142,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.342092395270112E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9801532055505101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6708409179614716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5141327761353501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1693900063787405E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5163054649311846E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9920587010631982E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5651212981784482E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":119.05809163473727},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12835056397250763},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F142-$BE142,(SUMPRODUCT($V142:$AC142,$N142:$U142)*$D142*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE142,(SUMPRODUCT($BL142:$BS142,$N142:$U142)*$BF142*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F142-$BE142,(($E142*SUM($AD142:$AF142))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE142,(($BH142*SUM($BT142:$BV142))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F142-$BE142,(SUMPRODUCT($AK142:$AR142,$N142:$U142)*$D142*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE142,(SUMPRODUCT($CA142:$CH142,$N142:$U142)*$BF142*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F142-$BE142,(($E142*SUM($AS142:$AU142))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE142,(($BH142*SUM($CI142:$CK142))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F142-$BE142,($AZ142*$D142+$K142*$BA142+$L142*$BB142)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F142-$BE142,($CP142*$BF142+$BI142*$CQ142+$BJ142*$CR142)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F142-$BE142),$D142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE142),$BF142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F142-$BE142),$E142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE142,\"_\",$F142-$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE142),$BH142*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE142),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B142,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU142:CV142,CY142:DB142)*I142+SUM(CW142:CX142)*J142)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC142:DD142,DG142:DJ142)*I142+SUM(DE142:DF142)*J142)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnabled Saworks Inc.Enabled Savings EUL1ngs EUL15 IndustrialEnabled Savings EUL15 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Other"},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.8721461187213298E-2},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8538812785387047E-2},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18424657534246711},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.9589041095889063E-2},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9383561643834777E-2},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14897260273972654},{"$f":"VLOOKUP($M145,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F145-$BE145,(SUMPRODUCT($V145:$AC145,$N145:$U145)*$D145*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE145,(SUMPRODUCT($BL145:$BS145,$N145:$U145)*$BF145*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F145-$BE145,(($E145*SUM($AD145:$AF145))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE145,(($BH145*SUM($BT145:$BV145))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F145-$BE145,(SUMPRODUCT($AK145:$AR145,$N145:$U145)*$D145*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE145,(SUMPRODUCT($CA145:$CH145,$N145:$U145)*$BF145*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F145-$BE145,(($E145*SUM($AS145:$AU145))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE145,(($BH145*SUM($CI145:$CK145))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F145-$BE145,($AZ145*$D145+$K145*$BA145+$L145*$BB145)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F145-$BE145,($CP145*$BF145+$BI145*$CQ145+$BJ145*$CR145)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F145-$BE145),$D145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE145),$BF145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F145-$BE145),$E145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE145,\"_\",$F145-$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE145),$BH145*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE145),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B145,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU145:CV145,CY145:DB145)*I145+SUM(CW145:CX145)*J145)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC145:DD145,DG145:DJ145)*I145+SUM(DE145:DF145)*J145)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSEG Pilotworks Inc.SEG Pilot EUL01SEG Pilot EUL01SEG Pilot EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Process_Specific"},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0680715206131298E-2},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0640167830974149E-2},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18007799971083638},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3048552370881167E-2},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9730934571383772E-2},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152107168376339},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15277861857904365},{"$f":"VLOOKUP($M149,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152194004698619},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F149-$BE149,(SUMPRODUCT($V149:$AC149,$N149:$U149)*$D149*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE149,(SUMPRODUCT($BL149:$BS149,$N149:$U149)*$BF149*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F149-$BE149,(($E149*SUM($AD149:$AF149))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE149,(($BH149*SUM($BT149:$BV149))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F149-$BE149,(SUMPRODUCT($AK149:$AR149,$N149:$U149)*$D149*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE149,(SUMPRODUCT($CA149:$CH149,$N149:$U149)*$BF149*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F149-$BE149,(($E149*SUM($AS149:$AU149))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE149,(($BH149*SUM($CI149:$CK149))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F149-$BE149,($AZ149*$D149+$K149*$BA149+$L149*$BB149)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F149-$BE149,($CP149*$BF149+$BI149*$CQ149+$BJ149*$CR149)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F149-$BE149),$D149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE149),$BF149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F149-$BE149),$E149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE149,\"_\",$F149-$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE149),$BH149*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE149),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B149,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU149:CV149,CY149:DB149)*I149+SUM(CW149:CX149)*J149)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC149:DD149,DG149:DJ149)*I149+SUM(DE149:DF149)*J149)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Lightinting EUL10 ExitSignsPrescriptive Lighting EUL10 ExitSigns Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M156,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F156-$BE156,(SUMPRODUCT($V156:$AC156,$N156:$U156)*$D156*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE156,(SUMPRODUCT($BL156:$BS156,$N156:$U156)*$BF156*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F156-$BE156,(($E156*SUM($AD156:$AF156))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE156,(($BH156*SUM($BT156:$BV156))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F156-$BE156,(SUMPRODUCT($AK156:$AR156,$N156:$U156)*$D156*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE156,(SUMPRODUCT($CA156:$CH156,$N156:$U156)*$BF156*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F156-$BE156,(($E156*SUM($AS156:$AU156))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE156,(($BH156*SUM($CI156:$CK156))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F156-$BE156,($AZ156*$D156+$K156*$BA156+$L156*$BB156)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F156-$BE156,($CP156*$BF156+$BI156*$CQ156+$BJ156*$CR156)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F156-$BE156),$D156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE156),$BF156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F156-$BE156),$E156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE156,\"_\",$F156-$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE156),$BH156*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE156),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B156,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU156:CV156,CY156:DB156)*I156+SUM(CW156:CX156)*J156)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC156:DD156,DG156:DJ156)*I156+SUM(DE156:DF156)*J156)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Lightiniptive Lighting EUL3Prescriptive Lighting EUL3 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M163,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2091586224327168E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7589233506902048E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3540531014826319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1702212330463289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8719871213998149E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.135192956204505E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3703624277918206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7571245328710472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":52.982463382855997},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12772394034479309},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F163-$BE163,(SUMPRODUCT($V163:$AC163,$N163:$U163)*$D163*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE163,(SUMPRODUCT($BL163:$BS163,$N163:$U163)*$BF163*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F163-$BE163,(($E163*SUM($AD163:$AF163))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE163,(($BH163*SUM($BT163:$BV163))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F163-$BE163,(SUMPRODUCT($AK163:$AR163,$N163:$U163)*$D163*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE163,(SUMPRODUCT($CA163:$CH163,$N163:$U163)*$BF163*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F163-$BE163,(($E163*SUM($AS163:$AU163))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE163,(($BH163*SUM($CI163:$CK163))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F163-$BE163,($AZ163*$D163+$K163*$BA163+$L163*$BB163)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F163-$BE163,($CP163*$BF163+$BI163*$CQ163+$BJ163*$CR163)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F163-$BE163),$D163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE163),$BF163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F163-$BE163),$E163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE163,\"_\",$F163-$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE163),$BH163*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE163),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B163,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU163:CV163,CY163:DB163)*I163+SUM(CW163:CX163)*J163)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC163:DD163,DG163:DJ163)*I163+SUM(DE163:DF163)*J163)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFLED - general purposED - general purposeLED - general purpose Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.2684461059080458E-4},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.9852115350668775},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.2684461059080458E-4},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5968457394313131},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M172,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686327136633774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10.149188882889975},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.3713866559213348E-4},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.3713866559213348E-4},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5968457394313131},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F172-$BE172,(SUMPRODUCT($V172:$AC172,$N172:$U172)*$D172*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.5180577820321561},{"$f":"IFERROR(-PV(discountRate,$BE172,(SUMPRODUCT($BL172:$BS172,$N172:$U172)*$BF172*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.43082802852166824},{"$f":"-PV(discountRate,$F172-$BE172,(($E172*SUM($AD172:$AF172))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4295907285905303},{"$f":"IFERROR(-PV(discountRate,$BE172,(($BH172*SUM($BT172:$BV172))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.7303409657044075E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F172-$BE172,(SUMPRODUCT($AK172:$AR172,$N172:$U172)*$D172*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.5180577820321561},{"$f":"-PV(societalDiscountRate,$BE172,(SUMPRODUCT($CA172:$CH172,$N172:$U172)*$BF172*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.43082802852166824},{"$f":"-PV(societalDiscountRate,$F172-$BE172,(($E172*SUM($AS172:$AU172))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.4295907285905303},{"$f":"IFERROR(-PV(societalDiscountRate,$BE172,(($BH172*SUM($CI172:$CK172))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":5.7303409657044075E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F172-$BE172,($AZ172*$D172+$K172*$BA172+$L172*$BB172)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":17.832266265354839},{"$f":"-PV(discountRate,$F172-$BE172,($CP172*$BF172+$BI172*$CQ172+$BJ172*$CR172)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18.206030771212021},{"$f":"$H172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.5968457394313127},{"$f":"$BK172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.5968457394313127},{"$f":"$H172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.5968457394313127},{"$f":"$BK172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.5968457394313127},{"$f":"-PV(discountRate,($F172-$BE172),$D172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":118.67381245429252},{"$f":"IFERROR(-PV(discountRate,($BE172),$BF172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":10.459630722740933},{"$f":"-PV(discountRate,($F172-$BE172),$E172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE172,\"_\",$F172-$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.45002141356627E-3},{"$f":"IFERROR(-PV(discountRate,($BE172),$BH172*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE172),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B172,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.5662736580935559E-4},{"$f":"(SUM(CU172:CV172,CY172:DB172)*I172+SUM(CW172:CX172)*J172)*(1+'CE Parameters'!$F$12)","v":14.142293950987796},-4.3247829471595436,{"$f":"(SUM(DC172:DD172,DG172:DJ172)*I172+SUM(DE172:DF172)*J172)*(1+'CE Parameters'!$F$12)","v":14.142293950987796},-4.3247829471595436,12.297646913902431,0,36.03829703656686,-2.5968457394313127,12.297646913902431,60.018125105323435,1.3500800554804295E-2,0,215.05863998002874,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFPipe wrapPipe wrapPipe wrap Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pential-Domestic_Hot_WaternnD"},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2562841224258674E-4},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.6898227512178519},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4.2562841224258674E-4},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.7},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Domestic_Hot_Water"},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10920900057691305},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.8594194059299983E-2},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19108806452930008},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":4.8388261264678489E-2},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.5607757618907982E-2},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13389132211509297},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16879915535822046},{"$f":"VLOOKUP($M175,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16442224447758191},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F175-$BE175,(SUMPRODUCT($V175:$AC175,$N175:$U175)*$D175*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.1962055214321534},{"$f":"IFERROR(-PV(discountRate,$BE175,(SUMPRODUCT($BL175:$BS175,$N175:$U175)*$BF175*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F175-$BE175,(($E175*SUM($AD175:$AF175))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.74083924301392967},{"$f":"IFERROR(-PV(discountRate,$BE175,(($BH175*SUM($BT175:$BV175))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F175-$BE175,(SUMPRODUCT($AK175:$AR175,$N175:$U175)*$D175*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.1962055214321534},{"$f":"-PV(societalDiscountRate,$BE175,(SUMPRODUCT($CA175:$CH175,$N175:$U175)*$BF175*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F175-$BE175,(($E175*SUM($AS175:$AU175))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.74083924301392967},{"$f":"IFERROR(-PV(societalDiscountRate,$BE175,(($BH175*SUM($CI175:$CK175))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F175-$BE175,($AZ175*$D175+$K175*$BA175+$L175*$BB175)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":7.1012338701111073},{"$f":"-PV(discountRate,$F175-$BE175,($CP175*$BF175+$BI175*$CQ175+$BJ175*$CR175)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.69999999999999984},{"$f":"$BK175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.69999999999999984},{"$f":"$BK175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F175-$BE175),$D175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":49.536773770516476},{"$f":"IFERROR(-PV(discountRate,($BE175),$BF175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F175-$BE175),$E175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE175,\"_\",$F175-$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.4957473845018969E-3},{"$f":"IFERROR(-PV(discountRate,($BE175),$BH175*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE175),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B175,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU175:CV175,CY175:DB175)*I175+SUM(CW175:CX175)*J175)*(1+'CE Parameters'!$F$12)","v":5.6250523692514864},1.1657789359773998,{"$f":"(SUM(DC175:DD175,DG175:DJ175)*I175+SUM(DE175:DF175)*J175)*(1+'CE Parameters'!$F$12)","v":5.6250523692514864},1.1657789359773998,4.8913498863056404,0,7.1012338701111073,0.69999999999999984,4.8913498863056404,11.826384093178287,7.4872108604682871E-3,0,82.498467739922688,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFContractor EUL - 1Contractor EUL - 1SBL Contractor EUL - 1 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M186,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F186-$BE186,(SUMPRODUCT($V186:$AC186,$N186:$U186)*$D186*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE186,(SUMPRODUCT($BL186:$BS186,$N186:$U186)*$BF186*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F186-$BE186,(($E186*SUM($AD186:$AF186))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE186,(($BH186*SUM($BT186:$BV186))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F186-$BE186,(SUMPRODUCT($AK186:$AR186,$N186:$U186)*$D186*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE186,(SUMPRODUCT($CA186:$CH186,$N186:$U186)*$BF186*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F186-$BE186,(($E186*SUM($AS186:$AU186))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE186,(($BH186*SUM($CI186:$CK186))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F186-$BE186,($AZ186*$D186+$K186*$BA186+$L186*$BB186)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F186-$BE186,($CP186*$BF186+$BI186*$CQ186+$BJ186*$CR186)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F186-$BE186),$D186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE186),$BF186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F186-$BE186),$E186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE186,\"_\",$F186-$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE186),$BH186*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE186),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B186,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU186:CV186,CY186:DB186)*I186+SUM(CW186:CX186)*J186)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC186:DD186,DG186:DJ186)*I186+SUM(DE186:DF186)*J186)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFLED EUL - 11 PARLED EUL - 11 PARSBL LED EUL - 11 PAR Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessNND"},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M192,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3643584041459203E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0683364592531204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8072652292349962E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6774180436586285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2771889627313327E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6746042029252295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9067082384870409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5461407602304214E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.78225719163683},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12734884532831819},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F192-$BE192,(SUMPRODUCT($V192:$AC192,$N192:$U192)*$D192*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE192,(SUMPRODUCT($BL192:$BS192,$N192:$U192)*$BF192*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F192-$BE192,(($E192*SUM($AD192:$AF192))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE192,(($BH192*SUM($BT192:$BV192))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F192-$BE192,(SUMPRODUCT($AK192:$AR192,$N192:$U192)*$D192*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE192,(SUMPRODUCT($CA192:$CH192,$N192:$U192)*$BF192*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F192-$BE192,(($E192*SUM($AS192:$AU192))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE192,(($BH192*SUM($CI192:$CK192))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F192-$BE192,($AZ192*$D192+$K192*$BA192+$L192*$BB192)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F192-$BE192,($CP192*$BF192+$BI192*$CQ192+$BJ192*$CR192)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F192-$BE192),$D192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE192),$BF192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F192-$BE192),$E192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE192,\"_\",$F192-$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE192),$BH192*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE192),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B192,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU192:CV192,CY192:DB192)*I192+SUM(CW192:CX192)*J192)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC192:DD192,DG192:DJ192)*I192+SUM(DE192:DF192)*J192)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSmall Busis Inc. CFFLED EUL - 11 StdLED EUL - 11 StdSBL LED EUL - 11 Std Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Lighting_Small BusinessYND"},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Small Business"},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13716234334185576},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14095462489778107},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9065263163120004E-2},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15837555964673736},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1253307157934217},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10043482730746821},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13806136118131418},{"$f":"VLOOKUP($M193,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10061530466830171},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.31725699860055E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0243497073027407E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8017797889038835E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7076970546060517E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3162315266520757E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7268214216929024E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7903801213655004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4706929746951463E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":145.78323423809044},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12733887985080661},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F193-$BE193,(SUMPRODUCT($V193:$AC193,$N193:$U193)*$D193*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE193,(SUMPRODUCT($BL193:$BS193,$N193:$U193)*$BF193*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F193-$BE193,(($E193*SUM($AD193:$AF193))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE193,(($BH193*SUM($BT193:$BV193))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F193-$BE193,(SUMPRODUCT($AK193:$AR193,$N193:$U193)*$D193*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE193,(SUMPRODUCT($CA193:$CH193,$N193:$U193)*$BF193*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F193-$BE193,(($E193*SUM($AS193:$AU193))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE193,(($BH193*SUM($CI193:$CK193))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F193-$BE193,($AZ193*$D193+$K193*$BA193+$L193*$BB193)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F193-$BE193,($CP193*$BF193+$BI193*$CQ193+$BJ193*$CR193)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F193-$BE193),$D193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE193),$BF193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F193-$BE193),$E193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE193,\"_\",$F193-$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE193),$BH193*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE193),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B193,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU193:CV193,CY193:DB193)*I193+SUM(CW193:CX193)*J193)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC193:DD193,DG193:DJ193)*I193+SUM(DE193:DF193)*J193)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assiss Inc. CFFENERGY STAR® QUALIFIMPS (CFLS) TRI-LIGHTHAP CFL Three-way Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingYND"},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M202,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0657469095032643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6219716079818075E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3060684643764528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.221596512085885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9838633237655581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2237173166723178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7483531240628663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2835221653501362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":129.6678545606525},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0657469095032643E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6219716079818075E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3060684643764528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.221596512085885E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9838633237655581E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2237173166723178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7483531240628663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2835221653501362E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":129.6678545606525},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12943977709042678},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.7463929955855619E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.425108419994999E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8517570640645302E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4318281415621391E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9605187958113845E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2510757836128529E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8502334726684623E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1580898854901668E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12742967427780641},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F202-$BE202,(SUMPRODUCT($V202:$AC202,$N202:$U202)*$D202*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE202,(SUMPRODUCT($BL202:$BS202,$N202:$U202)*$BF202*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F202-$BE202,(($E202*SUM($AD202:$AF202))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE202,(($BH202*SUM($BT202:$BV202))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F202-$BE202,(SUMPRODUCT($AK202:$AR202,$N202:$U202)*$D202*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE202,(SUMPRODUCT($CA202:$CH202,$N202:$U202)*$BF202*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F202-$BE202,(($E202*SUM($AS202:$AU202))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE202,(($BH202*SUM($CI202:$CK202))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F202-$BE202,($AZ202*$D202+$K202*$BA202+$L202*$BB202)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F202-$BE202,($CP202*$BF202+$BI202*$CQ202+$BJ202*$CR202)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F202-$BE202),$D202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE202),$BF202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F202-$BE202),$E202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE202,\"_\",$F202-$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE202),$BH202*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE202),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B202,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU202:CV202,CY202:DB202)*I202+SUM(CW202:CX202)*J202)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC202:DD202,DG202:DJ202)*I202+SUM(DE202:DF202)*J202)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Assiss Inc. CFFENERGY STAR® FREEZERHAP Freezer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PResidential-RefrigeratorsNND"},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":21},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Refrigerators"},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.4641108504059436E-2},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1200784021866165E-2},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17251578767748055},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2490240895554258E-2},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9683815114259375E-2},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.20042778488315283},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14360204136357441},{"$f":"VLOOKUP($M205,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18543843754004757},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3741810138653199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1410388920019997E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9163857032484865E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8543170080534775E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3583313747173204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7905188562752101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8706264374906159E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5620657427282966E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":143.15484844451996},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935592},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3741810138653199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1410388920019997E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9163857032484865E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8543170080534775E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3583313747173204E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7905188562752101E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8706264374906159E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5620657427282966E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":143.15484844451996},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935592},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12688096034400376},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031705},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F205-$BE205,(SUMPRODUCT($V205:$AC205,$N205:$U205)*$D205*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE205,(SUMPRODUCT($BL205:$BS205,$N205:$U205)*$BF205*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F205-$BE205,(($E205*SUM($AD205:$AF205))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE205,(($BH205*SUM($BT205:$BV205))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F205-$BE205,(SUMPRODUCT($AK205:$AR205,$N205:$U205)*$D205*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE205,(SUMPRODUCT($CA205:$CH205,$N205:$U205)*$BF205*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F205-$BE205,(($E205*SUM($AS205:$AU205))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE205,(($BH205*SUM($CI205:$CK205))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F205-$BE205,($AZ205*$D205+$K205*$BA205+$L205*$BB205)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F205-$BE205,($CP205*$BF205+$BI205*$CQ205+$BJ205*$CR205)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F205-$BE205),$D205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE205),$BF205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F205-$BE205),$E205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE205,\"_\",$F205-$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE205),$BH205*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE205),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B205,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU205:CV205,CY205:DB205)*I205+SUM(CW205:CX205)*J205)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC205:DD205,DG205:DJ205)*I205+SUM(DE205:DF205)*J205)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFAppliances - Clothesces - Clothes WasherHPNC Appliances - Clothes Washer Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Psidential-Clothes_WashersNND"},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Clothes_Washers"},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10965217608951996},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.9818330018949963E-2},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1511761521096612},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9562918362903209E-2},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10325630607258468},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11916993184157031},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.20168432275046363},{"$f":"VLOOKUP($M213,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14567986275433803},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3679425411338631E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0968766500247333E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.864063761506728E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7494461062162671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3155207366580343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7348141124733406E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8930287591238462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5532611367827427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":135.8588945041185},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3679425411338631E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0968766500247333E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.864063761506728E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7494461062162671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3155207366580343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7348141124733406E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8930287591238462E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5532611367827427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":135.8588945041185},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12710843217058398},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F213-$BE213,(SUMPRODUCT($V213:$AC213,$N213:$U213)*$D213*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE213,(SUMPRODUCT($BL213:$BS213,$N213:$U213)*$BF213*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F213-$BE213,(($E213*SUM($AD213:$AF213))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE213,(($BH213*SUM($BT213:$BV213))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F213-$BE213,(SUMPRODUCT($AK213:$AR213,$N213:$U213)*$D213*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE213,(SUMPRODUCT($CA213:$CH213,$N213:$U213)*$BF213*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F213-$BE213,(($E213*SUM($AS213:$AU213))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE213,(($BH213*SUM($CI213:$CK213))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F213-$BE213,($AZ213*$D213+$K213*$BA213+$L213*$BB213)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F213-$BE213,($CP213*$BF213+$BI213*$CQ213+$BJ213*$CR213)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F213-$BE213),$D213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE213),$BF213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F213-$BE213),$E213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE213,\"_\",$F213-$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE213),$BH213*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE213),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B213,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU213:CV213,CY213:DB213)*I213+SUM(CW213:CX213)*J213)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC213:DD213,DG213:DJ213)*I213+SUM(DE213:DF213)*J213)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFLighting - High BayLighting - High BayHPNC Lighting - High Bay Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M222,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F222-$BE222,(SUMPRODUCT($V222:$AC222,$N222:$U222)*$D222*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE222,(SUMPRODUCT($BL222:$BS222,$N222:$U222)*$BF222*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F222-$BE222,(($E222*SUM($AD222:$AF222))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE222,(($BH222*SUM($BT222:$BV222))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F222-$BE222,(SUMPRODUCT($AK222:$AR222,$N222:$U222)*$D222*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE222,(SUMPRODUCT($CA222:$CH222,$N222:$U222)*$BF222*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F222-$BE222,(($E222*SUM($AS222:$AU222))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE222,(($BH222*SUM($CI222:$CK222))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F222-$BE222,($AZ222*$D222+$K222*$BA222+$L222*$BB222)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F222-$BE222,($CP222*$BF222+$BI222*$CQ222+$BJ222*$CR222)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F222-$BE222),$D222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE222),$BF222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F222-$BE222),$E222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE222,\"_\",$F222-$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE222),$BH222*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE222),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B222,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU222:CV222,CY222:DB222)*I222+SUM(CW222:CX222)*J222)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC222:DD222,DG222:DJ222)*I222+SUM(DE222:DF222)*J222)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFLED LIGHT BULBLED LIGHT BULBHPNC LED LIGHT BULB Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.PLighting_Interior_GeneralNND"},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Lighting_Interior_General"},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6475018867778785E-2},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7345602042699907E-2},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17181871710723487},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0021972251650647E-2},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9993693963003898E-2},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16295533429082101},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16199412017335685},{"$f":"VLOOKUP($M225,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17939554130344001},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3539871041987289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0696891521798548E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8233319147261996E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7026393827890851E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2913172668496674E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6935637241302943E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8810740530340143E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.531569596196963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":132.15203367976878},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12722400395317487},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F225-$BE225,(SUMPRODUCT($V225:$AC225,$N225:$U225)*$D225*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE225,(SUMPRODUCT($BL225:$BS225,$N225:$U225)*$BF225*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F225-$BE225,(($E225*SUM($AD225:$AF225))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE225,(($BH225*SUM($BT225:$BV225))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F225-$BE225,(SUMPRODUCT($AK225:$AR225,$N225:$U225)*$D225*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE225,(SUMPRODUCT($CA225:$CH225,$N225:$U225)*$BF225*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F225-$BE225,(($E225*SUM($AS225:$AU225))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE225,(($BH225*SUM($CI225:$CK225))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F225-$BE225,($AZ225*$D225+$K225*$BA225+$L225*$BB225)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F225-$BE225,($CP225*$BF225+$BI225*$CQ225+$BJ225*$CR225)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F225-$BE225),$D225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE225),$BF225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F225-$BE225),$E225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE225,\"_\",$F225-$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE225),$BH225*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE225),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B225,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU225:CV225,CY225:DB225)*I225+SUM(CW225:CX225)*J225)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC225:DD225,DG225:DJ225)*I225+SUM(DE225:DF225)*J225)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFMotorsMotorsHPNC Motors Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Percial-Electric_AuxiliaryNND"},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.5},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Electric_Auxiliary"},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13518817426028926},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14838253624790818},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4923674696517427E-2},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13280776732231001},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12906266980798412},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10484001234746644},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1506288539351216},{"$f":"VLOOKUP($M232,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10416631138240294},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3806688779763868E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1148550151315834E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8802697011806442E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7708298319077821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3263034484782199E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7535953353269293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9022299096562206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5754274630519958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":137.33371328915197},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12706245055863208},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F232-$BE232,(SUMPRODUCT($V232:$AC232,$N232:$U232)*$D232*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE232,(SUMPRODUCT($BL232:$BS232,$N232:$U232)*$BF232*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F232-$BE232,(($E232*SUM($AD232:$AF232))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE232,(($BH232*SUM($BT232:$BV232))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F232-$BE232,(SUMPRODUCT($AK232:$AR232,$N232:$U232)*$D232*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE232,(SUMPRODUCT($CA232:$CH232,$N232:$U232)*$BF232*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F232-$BE232,(($E232*SUM($AS232:$AU232))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE232,(($BH232*SUM($CI232:$CK232))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F232-$BE232,($AZ232*$D232+$K232*$BA232+$L232*$BB232)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F232-$BE232,($CP232*$BF232+$BI232*$CQ232+$BJ232*$CR232)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F232-$BE232),$D232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE232),$BF232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F232-$BE232),$E232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE232,\"_\",$F232-$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE232),$BH232*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE232),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B232,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU232:CV232,CY232:DB232)*I232+SUM(CW232:CX232)*J232)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC232:DD232,DG232:DJ232)*I232+SUM(DE232:DF232)*J232)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD"},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.2937285311450717E-2},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":65.224489795918345},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.2937285311450717E-2},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759907124},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759907124},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M242,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1269559764110062},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F242-$BE242,(SUMPRODUCT($V242:$AC242,$N242:$U242)*$D242*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":35.131582198195446},{"$f":"IFERROR(-PV(discountRate,$BE242,(SUMPRODUCT($BL242:$BS242,$N242:$U242)*$BF242*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F242-$BE242,(($E242*SUM($AD242:$AF242))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":147.9272389969359},{"$f":"IFERROR(-PV(discountRate,$BE242,(($BH242*SUM($BT242:$BV242))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F242-$BE242,(SUMPRODUCT($AK242:$AR242,$N242:$U242)*$D242*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":35.131582198195446},{"$f":"-PV(societalDiscountRate,$BE242,(SUMPRODUCT($CA242:$CH242,$N242:$U242)*$BF242*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F242-$BE242,(($E242*SUM($AS242:$AU242))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":147.9272389969359},{"$f":"IFERROR(-PV(societalDiscountRate,$BE242,(($BH242*SUM($CI242:$CK242))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F242-$BE242,($AZ242*$D242+$K242*$BA242+$L242*$BB242)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":112.35483982532352},{"$f":"-PV(discountRate,$F242-$BE242,($CP242*$BF242+$BI242*$CQ242+$BJ242*$CR242)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":474.99999999999994},{"$f":"$BK242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":474.99999999999994},{"$f":"$BK242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F242-$BE242),$D242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":767.46176373244077},{"$f":"IFERROR(-PV(discountRate,($BE242),$BF242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F242-$BE242),$E242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE242,\"_\",$F242-$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.8582141125538576},{"$f":"IFERROR(-PV(discountRate,($BE242),$BH242*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE242),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B242,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU242:CV242,CY242:DB242)*I242+SUM(CW242:CX242)*J242)*(1+'CE Parameters'!$F$12)","v":158.16341512455978},356.87090460955881,{"$f":"(SUM(DC242:DD242,DG242:DJ242)*I242+SUM(DE242:DF242)*J242)*(1+'CE Parameters'!$F$12)","v":158.16341512455978},356.87090460955881,137.53340445613895,0,112.35483982532352,474.99999999999994,137.53340445613895,84.412996475211145,0.64478241409638926,0,576.59952395040773,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 15CAC SEER 15CAC SEER 15 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralNYD"},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.10511549941944202},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":94},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.10511549941944202},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759906657},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75130716759906657},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M243,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1269559764110062},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F243-$BE243,(SUMPRODUCT($V243:$AC243,$N243:$U243)*$D243*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":50.630809638575798},{"$f":"IFERROR(-PV(discountRate,$BE243,(SUMPRODUCT($BL243:$BS243,$N243:$U243)*$BF243*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F243-$BE243,(($E243*SUM($AD243:$AF243))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":213.18925620146311},{"$f":"IFERROR(-PV(discountRate,$BE243,(($BH243*SUM($BT243:$BV243))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F243-$BE243,(SUMPRODUCT($AK243:$AR243,$N243:$U243)*$D243*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":50.630809638575798},{"$f":"-PV(societalDiscountRate,$BE243,(SUMPRODUCT($CA243:$CH243,$N243:$U243)*$BF243*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F243-$BE243,(($E243*SUM($AS243:$AU243))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":213.18925620146311},{"$f":"IFERROR(-PV(societalDiscountRate,$BE243,(($BH243*SUM($CI243:$CK243))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F243-$BE243,($AZ243*$D243+$K243*$BA243+$L243*$BB243)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":161.92315151296629},{"$f":"-PV(discountRate,$F243-$BE243,($CP243*$BF243+$BI243*$CQ243+$BJ243*$CR243)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":474.99999999999994},{"$f":"$BK243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":474.99999999999994},{"$f":"$BK243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F243-$BE243),$D243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1106.0478359673411},{"$f":"IFERROR(-PV(discountRate,($BE243),$BF243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F243-$BE243),$E243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE243,\"_\",$F243-$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.2368379857393637},{"$f":"IFERROR(-PV(discountRate,($BE243),$BH243*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE243),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B243,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU243:CV243,CY243:DB243)*I243+SUM(CW243:CX243)*J243)*(1+'CE Parameters'!$F$12)","v":227.94139238539071},356.87090460955659,{"$f":"(SUM(DC243:DD243,DG243:DJ243)*I243+SUM(DE243:DF243)*J243)*(1+'CE Parameters'!$F$12)","v":227.94139238539071},356.87090460955659,198.20990642207889,0,161.92315151296629,474.99999999999994,198.20990642207889,121.65402433192121,0.92924524384477603,0,830.98166686970012,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessPSU Oshawas Inc. CFFPSU EUL 10PSU EUL 10PSU EUL 10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Process_Specific"},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0680715206131298E-2},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0640167830974149E-2},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18007799971083638},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3048552370881167E-2},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9730934571383772E-2},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152107168376339},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15277861857904365},{"$f":"VLOOKUP($M252,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152194004698619},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3514223732480109E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0394325566920984E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.767830021923748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6428797666554907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2611945551243854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6485686608120307E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9231759792346742E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5356167584535414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":126.93051937478964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12761449404723268},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F252-$BE252,(SUMPRODUCT($V252:$AC252,$N252:$U252)*$D252*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE252,(SUMPRODUCT($BL252:$BS252,$N252:$U252)*$BF252*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F252-$BE252,(($E252*SUM($AD252:$AF252))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE252,(($BH252*SUM($BT252:$BV252))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F252-$BE252,(SUMPRODUCT($AK252:$AR252,$N252:$U252)*$D252*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE252,(SUMPRODUCT($CA252:$CH252,$N252:$U252)*$BF252*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F252-$BE252,(($E252*SUM($AS252:$AU252))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE252,(($BH252*SUM($CI252:$CK252))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F252-$BE252,($AZ252*$D252+$K252*$BA252+$L252*$BB252)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F252-$BE252,($CP252*$BF252+$BI252*$CQ252+$BJ252*$CR252)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F252-$BE252),$D252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE252),$BF252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F252-$BE252),$E252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE252,\"_\",$F252-$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE252),$BH252*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE252),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B252,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU252:CV252,CY252:DB252)*I252+SUM(CW252:CX252)*J252)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC252:DD252,DG252:DJ252)*I252+SUM(DE252:DF252)*J252)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL00Energy Manager EUL00Energy Manager EUL00 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000016},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M255,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F255-$BE255,(SUMPRODUCT($V255:$AC255,$N255:$U255)*$D255*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE255,(SUMPRODUCT($BL255:$BS255,$N255:$U255)*$BF255*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F255-$BE255,(($E255*SUM($AD255:$AF255))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE255,(($BH255*SUM($BT255:$BV255))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F255-$BE255,(SUMPRODUCT($AK255:$AR255,$N255:$U255)*$D255*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE255,(SUMPRODUCT($CA255:$CH255,$N255:$U255)*$BF255*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F255-$BE255,(($E255*SUM($AS255:$AU255))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE255,(($BH255*SUM($CI255:$CK255))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F255-$BE255,($AZ255*$D255+$K255*$BA255+$L255*$BB255)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F255-$BE255,($CP255*$BF255+$BI255*$CQ255+$BJ255*$CR255)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F255-$BE255),$D255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE255),$BF255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F255-$BE255),$E255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE255,\"_\",$F255-$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE255),$BH255*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE255),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B255,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU255:CV255,CY255:DB255)*I255+SUM(CW255:CX255)*J255)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC255:DD255,DG255:DJ255)*I255+SUM(DE255:DF255)*J255)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL07Energy Manager EUL07Energy Manager EUL07 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81000000000000028},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M262,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.27056922622195E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8752076602623663E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5495371108497958E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4144902323421454E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1009039843902848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3988225656504827E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9692978711366414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5114658933803646E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":113.41763755008897},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1287579333956774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F262-$BE262,(SUMPRODUCT($V262:$AC262,$N262:$U262)*$D262*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE262,(SUMPRODUCT($BL262:$BS262,$N262:$U262)*$BF262*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F262-$BE262,(($E262*SUM($AD262:$AF262))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE262,(($BH262*SUM($BT262:$BV262))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F262-$BE262,(SUMPRODUCT($AK262:$AR262,$N262:$U262)*$D262*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE262,(SUMPRODUCT($CA262:$CH262,$N262:$U262)*$BF262*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F262-$BE262,(($E262*SUM($AS262:$AU262))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE262,(($BH262*SUM($CI262:$CK262))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F262-$BE262,($AZ262*$D262+$K262*$BA262+$L262*$BB262)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F262-$BE262,($CP262*$BF262+$BI262*$CQ262+$BJ262*$CR262)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F262-$BE262),$D262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE262),$BF262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F262-$BE262),$E262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE262,\"_\",$F262-$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE262),$BH262*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE262),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B262,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU262:CV262,CY262:DB262)*I262+SUM(CW262:CX262)*J262)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC262:DD262,DG262:DJ262)*I262+SUM(DE262:DF262)*J262)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Mans Inc. CFFEnergy Manager EUL18Energy Manager EUL18Energy Manager EUL18 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M272,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3844141508169336E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.13772223473255E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9070998607012922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8236647729413271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3511927592227072E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7795663597007222E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.887449783654285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5765516036896414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":140.74877566676869},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1269559764110062},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F272-$BE272,(SUMPRODUCT($V272:$AC272,$N272:$U272)*$D272*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE272,(SUMPRODUCT($BL272:$BS272,$N272:$U272)*$BF272*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F272-$BE272,(($E272*SUM($AD272:$AF272))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE272,(($BH272*SUM($BT272:$BV272))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F272-$BE272,(SUMPRODUCT($AK272:$AR272,$N272:$U272)*$D272*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE272,(SUMPRODUCT($CA272:$CH272,$N272:$U272)*$BF272*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F272-$BE272,(($E272*SUM($AS272:$AU272))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE272,(($BH272*SUM($CI272:$CK272))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F272-$BE272,($AZ272*$D272+$K272*$BA272+$L272*$BB272)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F272-$BE272,($CP272*$BF272+$BI272*$CQ272+$BJ272*$CR272)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F272-$BE272),$D272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE272),$BF272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F272-$BE272),$E272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE272,\"_\",$F272-$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE272),$BH272*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE272),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B272,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU272:CV272,CY272:DB272)*I272+SUM(CW272:CX272)*J272)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC272:DD272,DG272:DJ272)*I272+SUM(DE272:DF272)*J272)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0UL05 Non-residentialEnabled Savings EUL05 Non-residential Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Ps-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Other_Commercial_Buildings-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.2312435327470406E-2},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0852757676095399E-2},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17821397196051544},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3147473452681818E-2},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.1571459474424743E-2},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17944306169878194},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15500217292100621},{"$f":"VLOOKUP($M275,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17945666748902422},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2123929339897524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7709784165934755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.378328610522368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1734358121745673E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9426317001161178E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1898746799351355E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.038104268014512E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.489855215395532E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":95.319582315199867},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038111},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12853878510295536},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F275-$BE275,(SUMPRODUCT($V275:$AC275,$N275:$U275)*$D275*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE275,(SUMPRODUCT($BL275:$BS275,$N275:$U275)*$BF275*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F275-$BE275,(($E275*SUM($AD275:$AF275))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE275,(($BH275*SUM($BT275:$BV275))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F275-$BE275,(SUMPRODUCT($AK275:$AR275,$N275:$U275)*$D275*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE275,(SUMPRODUCT($CA275:$CH275,$N275:$U275)*$BF275*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F275-$BE275,(($E275*SUM($AS275:$AU275))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE275,(($BH275*SUM($CI275:$CK275))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F275-$BE275,($AZ275*$D275+$K275*$BA275+$L275*$BB275)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F275-$BE275,($CP275*$BF275+$BI275*$CQ275+$BJ275*$CR275)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F275-$BE275),$D275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE275),$BF275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F275-$BE275),$E275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE275,\"_\",$F275-$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE275),$BH275*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE275),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B275,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU275:CV275,CY275:DB275)*I275+SUM(CW275:CX275)*J275)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC275:DD275,DG275:DJ275)*I275+SUM(DE275:DF275)*J275)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnabled Sas Inc. CFFEnabled Savings EUL0ngs EUL02 IndustrialEnabled Savings EUL02 Industrial Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pllaneous_Industrial-OtherNND"},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Other"},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.8721461187213298E-2},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8538812785387047E-2},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18424657534246711},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.9589041095889063E-2},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9383561643834777E-2},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14897260273972654},{"$f":"VLOOKUP($M282,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18527397260274109},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2235519238525678E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.849898710610012E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5539572210356717E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3191544578799907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8515867764496607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1348613211460888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5848199855242876E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.916834851847166E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2235519238525678E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.849898710610012E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5539572210356717E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3191544578799907E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8515867764496607E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1348613211460888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5848199855242876E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.916834851847166E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12748710856118886},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031719},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F282-$BE282,(SUMPRODUCT($V282:$AC282,$N282:$U282)*$D282*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE282,(SUMPRODUCT($BL282:$BS282,$N282:$U282)*$BF282*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F282-$BE282,(($E282*SUM($AD282:$AF282))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE282,(($BH282*SUM($BT282:$BV282))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F282-$BE282,(SUMPRODUCT($AK282:$AR282,$N282:$U282)*$D282*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE282,(SUMPRODUCT($CA282:$CH282,$N282:$U282)*$BF282*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F282-$BE282,(($E282*SUM($AS282:$AU282))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE282,(($BH282*SUM($CI282:$CK282))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F282-$BE282,($AZ282*$D282+$K282*$BA282+$L282*$BB282)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F282-$BE282,($CP282*$BF282+$BI282*$CQ282+$BJ282*$CR282)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F282-$BE282),$D282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE282),$BF282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F282-$BE282),$E282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE282,\"_\",$F282-$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE282),$BH282*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE282),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B282,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU282:CV282,CY282:DB282)*I282+SUM(CW282:CX282)*J282)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC282:DD282,DG282:DJ282)*I282+SUM(DE282:DF282)*J282)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessSEG Pilots Inc. CFFSEG Pilot EUL01SEG Pilot EUL01SEG Pilot EUL01 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Process_Specific"},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0680715206131298E-2},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0640167830974149E-2},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18007799971083638},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3048552370881167E-2},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9730934571383772E-2},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152107168376339},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15277861857904365},{"$f":"VLOOKUP($M291,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152194004698619},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.7463929955855619E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.425108419994999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8517570640645302E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4318281415621391E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9605187958113845E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2510757836128529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8502334726684623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1580898854901668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":0},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12742967427780641},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F291-$BE291,(SUMPRODUCT($V291:$AC291,$N291:$U291)*$D291*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE291,(SUMPRODUCT($BL291:$BS291,$N291:$U291)*$BF291*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F291-$BE291,(($E291*SUM($AD291:$AF291))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE291,(($BH291*SUM($BT291:$BV291))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F291-$BE291,(SUMPRODUCT($AK291:$AR291,$N291:$U291)*$D291*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE291,(SUMPRODUCT($CA291:$CH291,$N291:$U291)*$BF291*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F291-$BE291,(($E291*SUM($AS291:$AU291))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE291,(($BH291*SUM($CI291:$CK291))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F291-$BE291,($AZ291*$D291+$K291*$BA291+$L291*$BB291)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F291-$BE291,($CP291*$BF291+$BI291*$CQ291+$BJ291*$CR291)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F291-$BE291),$D291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE291),$BF291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F291-$BE291),$E291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE291,\"_\",$F291-$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE291),$BH291*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE291),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B291,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU291:CV291,CY291:DB291)*I291+SUM(CW291:CX291)*J291)*(1+'CE Parameters'!$F$12)","v":0},0,{"$f":"(SUM(DC291:DD291,DG291:DJ291)*I291+SUM(DE291:DF291)*J291)*(1+'CE Parameters'!$F$12)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessPSU Oshawaworks Inc.PSU EUL 15PSU EUL 15PSU EUL 15 Oshawa PUC Networks Inc._V2Oshawa PUC Networkswa PUC Networks Inc.Pdustrial-Process_SpecificNND"},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1600},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12000000},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1600},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":1},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5600000},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Industrial-Miscellaneous_Industrial-Process_Specific"},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0680715206131298E-2},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0640167830974149E-2},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18007799971083638},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.3048552370881167E-2},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9730934571383772E-2},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152107168376339},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15277861857904365},{"$f":"VLOOKUP($M292,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18152194004698619},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3772346074664313E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1400491931967397E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9136147846614372E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8451703046094791E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3562011940407375E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7872506039676151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8756465659651566E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5663883597857361E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":142.43687032376471},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12690334532558492},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F292-$BE292,(SUMPRODUCT($V292:$AC292,$N292:$U292)*$D292*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6831475.3585968874},{"$f":"IFERROR(-PV(discountRate,$BE292,(SUMPRODUCT($BL292:$BS292,$N292:$U292)*$BF292*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F292-$BE292,(($E292*SUM($AD292:$AF292))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3523027.440163828},{"$f":"IFERROR(-PV(discountRate,$BE292,(($BH292*SUM($BT292:$BV292))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F292-$BE292,(SUMPRODUCT($AK292:$AR292,$N292:$U292)*$D292*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6831475.3585968874},{"$f":"-PV(societalDiscountRate,$BE292,(SUMPRODUCT($CA292:$CH292,$N292:$U292)*$BF292*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F292-$BE292,(($E292*SUM($AS292:$AU292))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3523027.440163828},{"$f":"IFERROR(-PV(societalDiscountRate,$BE292,(($BH292*SUM($CI292:$CK292))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.99999999999999989},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.99999999999999989},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.99999999999999989},{"$f":"-PV(discountRate,$F292-$BE292,($AZ292*$D292+$K292*$BA292+$L292*$BB292)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":22182094.884152152},{"$f":"-PV(discountRate,$F292-$BE292,($CP292*$BF292+$BI292*$CQ292+$BJ292*$CR292)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":5599999.9999999991},{"$f":"$BK292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":5599999.9999999991},{"$f":"$BK292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F292-$BE292),$D292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":149501176.54633552},{"$f":"IFERROR(-PV(discountRate,($BE292),$BF292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F292-$BE292),$E292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE292,\"_\",$F292-$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":19933.49020617807},{"$f":"IFERROR(-PV(discountRate,($BE292),$BH292*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE292),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B292,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU292:CV292,CY292:DB292)*I292+SUM(CW292:CX292)*J292)*(1+'CE Parameters'!$F$12)","v":10716910.39671734},5040000.9999999991,{"$f":"(SUM(DC292:DD292,DG292:DJ292)*I292+SUM(DE292:DF292)*J292)*(1+'CE Parameters'!$F$12)","v":10716910.39671734},5040000.9999999991,9319052.5188846439,1.9999999999999998,22182095.884152152,5599999.9999999991,9319052.5188846439,19963887.395736936,17940.141185560264,1.9999999999999998,134551058.89170197,1.9999999999999998]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76996},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":38357.709714071207},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-45.887937574817073},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Custom Lighting"},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2544077728830472E-2},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7801442475060124E-2},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18651124369074815},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1884366172125692E-2},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.3554574791604164E-2},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1848220716779328},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13927536754322234},{"$f":"VLOOKUP($M302,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19360685592047494},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4693826777710111E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3563855966643285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2254120379763525E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.192916885022812E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5952749801235863E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1245429760803934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6056725703476337E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.510450026226182E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4693826777710111E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3563855966643285E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2254120379763525E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.192916885022812E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5952749801235863E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1245429760803934E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6056725703476337E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.510450026226182E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12406770106573048},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031719},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":78959.372977156614},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32260.271666666667},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2861178204160383E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9563840306407624E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7150649084148925E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6083755801488974E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2591130712653663E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6454102988803257E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8281886056038862E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.462554954089641E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":141.7698397039461},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2861178204160383E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9563840306407624E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7150649084148925E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6083755801488974E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2591130712653663E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6454102988803257E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8281886056038862E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.462554954089641E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":141.7698397039461},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12800846975579391},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999993},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F302-$BE302,(SUMPRODUCT($V302:$AC302,$N302:$U302)*$D302*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6284.6688779321403},{"$f":"IFERROR(-PV(discountRate,$BE302,(SUMPRODUCT($BL302:$BS302,$N302:$U302)*$BF302*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":21451.527911878366},{"$f":"-PV(discountRate,$F302-$BE302,(($E302*SUM($AD302:$AF302))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE302,(($BH302*SUM($BT302:$BV302))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-731.84098926782815,0,0,0,{"$f":"-PV(societalDiscountRate,$F302-$BE302,(SUMPRODUCT($AK302:$AR302,$N302:$U302)*$D302*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6284.6688779321403},{"$f":"-PV(societalDiscountRate,$BE302,(SUMPRODUCT($CA302:$CH302,$N302:$U302)*$BF302*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":21451.527911878366},{"$f":"-PV(societalDiscountRate,$F302-$BE302,(($E302*SUM($AS302:$AU302))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE302,(($BH302*SUM($CI302:$CK302))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-731.84098926782815,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4439.2156862745096},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F302-$BE302,($AZ302*$D302+$K302*$BA302+$L302*$BB302)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":19295.176252777099},{"$f":"-PV(discountRate,$F302-$BE302,($CP302*$BF302+$BI302*$CQ302+$BJ302*$CR302)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":20432.628644785844},{"$f":"$H302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":37605.597758893338},{"$f":"$BK302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":31627.717320261436},{"$f":"$H302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":37605.597758893338},{"$f":"$BK302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":31627.717320261436},{"$f":"-PV(discountRate,($F302-$BE302),$D302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":128989.38423799534},{"$f":"IFERROR(-PV(discountRate,($BE302),$BF302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":523872.16895360372},{"$f":"-PV(discountRate,($F302-$BE302),$E302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE302,\"_\",$F302-$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE302),$BH302*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE302),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B302,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU302:CV302,CY302:DB302)*I302+SUM(CW302:CX302)*J302)*(1+'CE Parameters'!$F$12)","v":22094.875691842193},22502.343463125679,{"$f":"(SUM(DC302:DD302,DG302:DJ302)*I302+SUM(DE302:DF302)*J302)*(1+'CE Parameters'!$F$12)","v":22094.875691842193},22502.343463125679,19733.6222594012,4439.2156862745096,44167.020583837453,31627.717320261436,19212.935384210603,32704.572360254617,0,4439.2156862745096,464494.94773926423,4439.2156862745096]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFEngineered Non-Lightn-Lighting EUL15 VSDEngineered Non-Lighting EUL15 VSD Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.CM-Business-Commercial-VFDnnD"},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":4351},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-VFD"},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.5912995124052548E-2},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9318271884128109E-2},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13801604230822528},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1167422250720642E-2},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.1714556133301095E-2},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14053993673030479},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21225626357681415},{"$f":"VLOOKUP($M305,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18107451199245389},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12698573681359304},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F305-$BE305,(SUMPRODUCT($V305:$AC305,$N305:$U305)*$D305*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2014.4372683146223},{"$f":"IFERROR(-PV(discountRate,$BE305,(SUMPRODUCT($BL305:$BS305,$N305:$U305)*$BF305*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F305-$BE305,(($E305*SUM($AD305:$AF305))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE305,(($BH305*SUM($BT305:$BV305))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F305-$BE305,(SUMPRODUCT($AK305:$AR305,$N305:$U305)*$D305*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2014.4372683146223},{"$f":"-PV(societalDiscountRate,$BE305,(SUMPRODUCT($CA305:$CH305,$N305:$U305)*$BF305*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F305-$BE305,(($E305*SUM($AS305:$AU305))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE305,(($BH305*SUM($CI305:$CK305))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1700},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F305-$BE305,($AZ305*$D305+$K305*$BA305+$L305*$BB305)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6584.2177649734258},{"$f":"-PV(discountRate,$F305-$BE305,($CP305*$BF305+$BI305*$CQ305+$BJ305*$CR305)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F305-$BE305),$D305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45056.785120827211},{"$f":"IFERROR(-PV(discountRate,($BE305),$BF305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F305-$BE305),$E305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE305,\"_\",$F305-$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE305),$BH305*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE305),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B305,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU305:CV305,CY305:DB305)*I305+SUM(CW305:CX305)*J305)*(1+'CE Parameters'!$F$12)","v":1735.3430376866002},0,{"$f":"(SUM(DC305:DD305,DG305:DJ305)*I305+SUM(DE305:DF305)*J305)*(1+'CE Parameters'!$F$12)","v":1735.3430376866002},0,1508.9939458144349,1700,8284.2177649734258,0,1508.9939458144349,6632.1688501033923,0,1700,33751.567762680599,1700]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFLED - specialtyLED - specialtyLED - specialty Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.0286142557539E-3},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16.385150291594311},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.0286142557539E-3},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.35637148975357574},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-16.077879192031425},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M312,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3579663944431045E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.111562252011737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.907659537971668E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.843461674981051E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3814994018440682E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8199795722935748E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8124145076197963E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5331801174284999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.74219748170884},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12694917147001644},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F312-$BE312,(SUMPRODUCT($V312:$AC312,$N312:$U312)*$D312*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8.032308665800965},{"$f":"IFERROR(-PV(discountRate,$BE312,(SUMPRODUCT($BL312:$BS312,$N312:$U312)*$BF312*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F312-$BE312,(($E312*SUM($AD312:$AF312))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.0614550993057676},{"$f":"IFERROR(-PV(discountRate,$BE312,(($BH312*SUM($BT312:$BV312))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F312-$BE312,(SUMPRODUCT($AK312:$AR312,$N312:$U312)*$D312*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8.032308665800965},{"$f":"-PV(societalDiscountRate,$BE312,(SUMPRODUCT($CA312:$CH312,$N312:$U312)*$BF312*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F312-$BE312,(($E312*SUM($AS312:$AU312))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2.0614550993057676},{"$f":"IFERROR(-PV(societalDiscountRate,$BE312,(($BH312*SUM($CI312:$CK312))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3.4938381219033903},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.3493838134838978},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.3493838134838978},{"$f":"-PV(discountRate,$F312-$BE312,($AZ312*$D312+$K312*$BA312+$L312*$BB312)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":25.978265443883402},{"$f":"-PV(discountRate,$F312-$BE312,($CP312*$BF312+$BI312*$CQ312+$BJ312*$CR312)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-15.762626658854337},{"$f":"$BK312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-15.762626658854337},{"$f":"$BK312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F312-$BE312),$D312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":176.50662847227326},{"$f":"IFERROR(-PV(discountRate,($BE312),$BF312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F312-$BE312),$E312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE312,\"_\",$F312-$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.1080596213681208E-2},{"$f":"IFERROR(-PV(discountRate,($BE312),$BH312*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE312),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B312,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU312:CV312,CY312:DB312)*I312+SUM(CW312:CX312)*J312)*(1+'CE Parameters'!$F$12)","v":19.331659656296239},-25.901670664470689,{"$f":"(SUM(DC312:DD312,DG312:DJ312)*I312+SUM(DE312:DF312)*J312)*(1+'CE Parameters'!$F$12)","v":19.331659656296239},-25.901670664470689,16.810138831561947,3.8432219353872883,29.472103565786792,-15.762626658854337,16.810138831561947,47.107385717828507,1.8453608091400696E-2,3.8432219353872883,293.95387076194999,3.8432219353872883]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.4160482926618422E-4},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14.998902013395242},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.4160482926618422E-4},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.39048046418542504},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M321,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4029908733947271E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1282682861807737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.876764259512927E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.775713284983636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3939596066640281E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8226911392590712E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7206576308723094E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4444350144063503E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12731091063894179},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12.834440076642451},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6797972092502532E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2516806128496251E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2442453842856586E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2019738268505578E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7382974763134673E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.013998280180653E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.3087899588943462E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6659296168584453E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6797972092502532E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2516806128496251E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2442453842856586E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2019738268505578E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7382974763134673E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.013998280180653E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.3087899588943462E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6659296168584453E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12754684021590662},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F321-$BE321,(SUMPRODUCT($V321:$AC321,$N321:$U321)*$D321*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.6553411107602161},{"$f":"IFERROR(-PV(discountRate,$BE321,(SUMPRODUCT($BL321:$BS321,$N321:$U321)*$BF321*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.46993106058902667},{"$f":"-PV(discountRate,$F321-$BE321,(($E321*SUM($AD321:$AF321))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.3065574803160827},{"$f":"IFERROR(-PV(discountRate,$BE321,(($BH321*SUM($BT321:$BV321))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":7.2464626081646588E-3},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F321-$BE321,(SUMPRODUCT($AK321:$AR321,$N321:$U321)*$D321*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.6553411107602161},{"$f":"-PV(societalDiscountRate,$BE321,(SUMPRODUCT($CA321:$CH321,$N321:$U321)*$BF321*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.46993106058902667},{"$f":"-PV(societalDiscountRate,$F321-$BE321,(($E321*SUM($AS321:$AU321))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.3065574803160827},{"$f":"IFERROR(-PV(societalDiscountRate,$BE321,(($BH321*SUM($CI321:$CK321))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":7.2464626081646588E-3},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2.941176656256375},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.38282398449551475},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.38282398449551475},{"$f":"-PV(discountRate,$F321-$BE321,($AZ321*$D321+$K321*$BA321+$L321*$BB321)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":15.217516849668101},{"$f":"-PV(discountRate,$F321-$BE321,($CP321*$BF321+$BI321*$CQ321+$BJ321*$CR321)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":13.045638187240186},{"$f":"$H321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27.259968475983424},{"$f":"$BK321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":27.259968475983424},{"$f":"$H321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":27.259968475983424},{"$f":"$BK321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":27.259968475983424},{"$f":"-PV(discountRate,($F321-$BE321),$D321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":106.82770679519275},{"$f":"IFERROR(-PV(discountRate,($BE321),$BF321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.967664676462567},{"$f":"-PV(discountRate,($F321-$BE321),$E321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE321,\"_\",$F321-$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.7064565478160247E-3},{"$f":"IFERROR(-PV(discountRate,($BE321),$BH321*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE321),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B321,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.1407496334376503E-4},{"$f":"(SUM(CU321:CV321,CY321:DB321)*I321+SUM(CW321:CX321)*J321)*(1+'CE Parameters'!$F$12)","v":12.332171709073609},45.781534048366126,{"$f":"(SUM(DC321:DD321,DG321:DJ321)*I321+SUM(DE321:DF321)*J321)*(1+'CE Parameters'!$F$12)","v":12.332171709073609},45.781534048366126,10.723627573107487,3.3240006407518896,31.204331693164661,27.259968475983424,10.723627573107487,50.3934160783108,1.2524681747234812E-2,3.3240006407518896,199.50702955606246,3.3240006407518896]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.3443412844561131E-4},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.698644134354639},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.3443412844561131E-4},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.11988311603044362},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5155257676854852},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M325,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3867933163785802E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1249694212154582E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8910832938682423E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7990910285870504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4019154331704967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8340849357317117E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7040724318401691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4346701731360847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1271578295853924},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F325-$BE325,(SUMPRODUCT($V325:$AC325,$N325:$U325)*$D325*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.9604861129189253},{"$f":"IFERROR(-PV(discountRate,$BE325,(SUMPRODUCT($BL325:$BS325,$N325:$U325)*$BF325*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F325-$BE325,(($E325*SUM($AD325:$AF325))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.1116835309689832},{"$f":"IFERROR(-PV(discountRate,$BE325,(($BH325*SUM($BT325:$BV325))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F325-$BE325,(SUMPRODUCT($AK325:$AR325,$N325:$U325)*$D325*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3.9604861129189253},{"$f":"-PV(societalDiscountRate,$BE325,(SUMPRODUCT($CA325:$CH325,$N325:$U325)*$BF325*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F325-$BE325,(($E325*SUM($AS325:$AU325))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.1116835309689832},{"$f":"IFERROR(-PV(societalDiscountRate,$BE325,(($BH325*SUM($CI325:$CK325))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1.1522784880389907},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.11522790852599349},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.11522790852599349},{"$f":"-PV(discountRate,$F325-$BE325,($AZ325*$D325+$K325*$BA325+$L325*$BB325)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":12.932003513054765},{"$f":"-PV(discountRate,$F325-$BE325,($CP325*$BF325+$BI325*$CQ325+$BJ325*$CR325)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.4178448362990057},{"$f":"$BK325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.4178448362990057},{"$f":"$BK325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F325-$BE325),$D325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":90.134743764281836},{"$f":"IFERROR(-PV(discountRate,($BE325),$BF325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F325-$BE325),$E325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE325,\"_\",$F325-$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.6586072042989514E-3},{"$f":"IFERROR(-PV(discountRate,($BE325),$BH325*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE325),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B325,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU325:CV325,CY325:DB325)*I325+SUM(CW325:CX325)*J325)*(1+'CE Parameters'!$F$12)","v":9.7142611573297017},-3.9114472066441581,{"$f":"(SUM(DC325:DD325,DG325:DJ325)*I325+SUM(DE325:DF325)*J325)*(1+'CE Parameters'!$F$12)","v":9.7142611573297017},-3.9114472066441581,8.4471836150693065,1.2675063965649842,14.084282001093756,-2.4178448362990057,8.4471836150693065,22.804445390143531,9.423835836773831E-3,1.2675063965649842,150.11026525731438,1.2675063965649842]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46.228558797524322},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.50001578880889219},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M332,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4147909273988387E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2001589922279252E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0203507997140148E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9261662654211167E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4673660365081184E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9279863807726509E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6756544872837721E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4368741169361929E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1270141139950908},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":34.02830295193732},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1786217941403601E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5659100270843409E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.9299365214389039E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.85424450323923E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9152684932460609E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.1358965531444419E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9153692733066209E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4182831201313144E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1786217941403601E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5659100270843409E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.9299365214389039E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.85424450323923E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9152684932460609E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.1358965531444419E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9153692733066209E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4182831201313144E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12822640265688789},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F332-$BE332,(SUMPRODUCT($V332:$AC332,$N332:$U332)*$D332*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14.546451602185096},{"$f":"IFERROR(-PV(discountRate,$BE332,(SUMPRODUCT($BL332:$BS332,$N332:$U332)*$BF332*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.2243731229938766},{"$f":"-PV(discountRate,$F332-$BE332,(($E332*SUM($AD332:$AF332))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(discountRate,$BE332,(($BH332*SUM($BT332:$BV332))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F332-$BE332,(SUMPRODUCT($AK332:$AR332,$N332:$U332)*$D332*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14.546451602185096},{"$f":"-PV(societalDiscountRate,$BE332,(SUMPRODUCT($CA332:$CH332,$N332:$U332)*$BF332*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.2243731229938766},{"$f":"-PV(societalDiscountRate,$F332-$BE332,(($E332*SUM($AS332:$AU332))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(societalDiscountRate,$BE332,(($BH332*SUM($CI332:$CK332))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9.6117105759451533},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.48059956632919282},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.48059956632919282},{"$f":"-PV(discountRate,$F332-$BE332,($AZ332*$D332+$K332*$BA332+$L332*$BB332)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":46.793015781732045},{"$f":"-PV(discountRate,$F332-$BE332,($CP332*$BF332+$BI332*$CQ332+$BJ332*$CR332)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":34.772542602930599},{"$f":"$H332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43.252595155709344},{"$f":"$BK332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":43.252595155709344},{"$f":"$H332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":43.252595155709344},{"$f":"$BK332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":43.252595155709344},{"$f":"-PV(discountRate,($F332-$BE332),$D332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":322.80081335782432},{"$f":"IFERROR(-PV(discountRate,($BE332),$BF332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.707377438278677},{"$f":"-PV(discountRate,($F332-$BE332),$E332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE332,\"_\",$F332-$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0230643761931889E-2},{"$f":"IFERROR(-PV(discountRate,($BE332),$BH332*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE332),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B332,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1160581135543808E-3},{"$f":"(SUM(CU332:CV332,CY332:DB332)*I332+SUM(CW332:CX332)*J332)*(1+'CE Parameters'!$F$12)","v":38.638042163244371},72.513405793306461,{"$f":"(SUM(DC332:DD332,DG332:DJ332)*I332+SUM(DE332:DF332)*J332)*(1+'CE Parameters'!$F$12)","v":38.638042163244371},72.513405793306461,33.59829753325598,10.092310142274346,91.17726896060779,43.252595155709344,33.59829753325598,145.93146709380937,3.7216163335726506E-2,10.092310142274346,593.72819904786991,10.092310142274346]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFECMECMECM Oshawa PUC Networks Inc.-2016Oshawa PUC Networkswa PUC Networks Inc.PResidential-Furnace_ECM_3nYD"},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.36525000000000002},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1228},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.36525000000000002},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":19},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":13},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":960},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Furnace_ECM_3"},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1718873413611309E-2},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0410042297760109E-2},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1927853621181613},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.11595252713320685},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15785187112031102},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22712660707812535},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.25010587717375E-2},{"$f":"VLOOKUP($M341,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.1653658067088441E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3491273978234671E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1183451775055273E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9183245460451932E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8766416058312707E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3863279051679804E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8280742140114642E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8014428653759147E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5213370231121401E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":153.28181683974626},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12686327136633774},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F341-$BE341,(SUMPRODUCT($V341:$AC341,$N341:$U341)*$D341*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":688.22391882814225},{"$f":"IFERROR(-PV(discountRate,$BE341,(SUMPRODUCT($BL341:$BS341,$N341:$U341)*$BF341*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F341-$BE341,(($E341*SUM($AD341:$AF341))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":832.99434149326771},{"$f":"IFERROR(-PV(discountRate,$BE341,(($BH341*SUM($BT341:$BV341))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F341-$BE341,(SUMPRODUCT($AK341:$AR341,$N341:$U341)*$D341*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":688.22391882814225},{"$f":"-PV(societalDiscountRate,$BE341,(SUMPRODUCT($CA341:$CH341,$N341:$U341)*$BF341*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F341-$BE341,(($E341*SUM($AS341:$AU341))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":832.99434149326771},{"$f":"IFERROR(-PV(societalDiscountRate,$BE341,(($BH341*SUM($CI341:$CK341))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":245.09803921568627},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":12.745098039215685},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":12.745098039215685},{"$f":"-PV(discountRate,$F341-$BE341,($AZ341*$D341+$K341*$BA341+$L341*$BB341)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":2193.0454749959458},{"$f":"-PV(discountRate,$F341-$BE341,($CP341*$BF341+$BI341*$CQ341+$BJ341*$CR341)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":941.17647058823525},{"$f":"$BK341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":941.17647058823525},{"$f":"$BK341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F341-$BE341),$D341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14594.727531017214},{"$f":"IFERROR(-PV(discountRate,($BE341),$BF341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F341-$BE341),$E341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE341,\"_\",$F341-$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":4.3409806438957954},{"$f":"IFERROR(-PV(discountRate,($BE341),$BH341*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE341),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B341,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU341:CV341,CY341:DB341)*I341+SUM(CW341:CX341)*J341)*(1+'CE Parameters'!$F$12)","v":1277.0627295398237},699.8039215686274,{"$f":"(SUM(DC341:DD341,DG341:DJ341)*I341+SUM(DE341:DF341)*J341)*(1+'CE Parameters'!$F$12)","v":1277.0627295398237},699.8039215686274,1110.4893300346293,257.84313725490193,2438.143514211632,941.17647058823525,1110.4893300346293,1858.7663340019424,3.1689158700439304,257.84313725490193,10654.151097642565,257.84313725490193]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD"},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.5320514820000003E-3},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.630068965521998},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.5320514820000003E-3},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":13},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M342,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4020000170463196E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1868058958524301E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9715723024653017E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9299358590846822E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4375179854819778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.89238078138694E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7613658299345556E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5099151729071021E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12680927398789449},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F342-$BE342,(SUMPRODUCT($V342:$AC342,$N342:$U342)*$D342*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.4202394171898236},{"$f":"IFERROR(-PV(discountRate,$BE342,(SUMPRODUCT($BL342:$BS342,$N342:$U342)*$BF342*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F342-$BE342,(($E342*SUM($AD342:$AF342))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.43187468733281},{"$f":"IFERROR(-PV(discountRate,$BE342,(($BH342*SUM($BT342:$BV342))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F342-$BE342,(SUMPRODUCT($AK342:$AR342,$N342:$U342)*$D342*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.4202394171898236},{"$f":"-PV(societalDiscountRate,$BE342,(SUMPRODUCT($CA342:$CH342,$N342:$U342)*$BF342*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F342-$BE342,(($E342*SUM($AS342:$AU342))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.43187468733281},{"$f":"IFERROR(-PV(societalDiscountRate,$BE342,(($BH342*SUM($CI342:$CK342))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":12.495194156093811},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":12.495194156093811},{"$f":"-PV(discountRate,$F342-$BE342,($AZ342*$D342+$K342*$BA342+$L342*$BB342)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":20.010652517190145},{"$f":"-PV(discountRate,$F342-$BE342,($CP342*$BF342+$BI342*$CQ342+$BJ342*$CR342)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":456.5551710880431},{"$f":"$BK342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":456.5551710880431},{"$f":"$BK342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F342-$BE342),$D342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":131.53096406728326},{"$f":"IFERROR(-PV(discountRate,($BE342),$BF342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F342-$BE342),$E342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE342,\"_\",$F342-$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.387462888755314E-2},{"$f":"IFERROR(-PV(discountRate,($BE342),$BH342*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE342),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B342,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU342:CV342,CY342:DB342)*I342+SUM(CW342:CX342)*J342)*(1+'CE Parameters'!$F$12)","v":18.34484979074675},345.78046905036524,{"$f":"(SUM(DC342:DD342,DG342:DJ342)*I342+SUM(DE342:DF342)*J342)*(1+'CE Parameters'!$F$12)","v":18.34484979074675},345.78046905036524,15.952043296301522,12.495194156093811,20.010652517190145,456.5551710880431,15.952043296301522,27.102970493642616,5.3928479087913789E-2,12.495194156093811,96.017603769116775,12.495194156093811]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHVAC Oshaws Inc. CFFCAC SEER 14.5CAC SEER 14.5CAC SEER 14.5 Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Per-Residential-AC_CentralnYD"},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.5320514820000003E-3},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.630068965521998},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6.5320514820000003E-3},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":18},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":13},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":475},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.73},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-AC_Central"},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.23252392684910811},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.31434668766858098},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.43444866211133348},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.285301592330124E-2},{"$f":"VLOOKUP($M351,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8277074476761276E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4358800933303771E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3018086156836131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1534213555294797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1681671012922854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5414375460603874E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0555577773960759E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7866034602764422E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5823125423880331E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4358800933303771E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3018086156836131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1534213555294797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1681671012922854E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5414375460603874E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0555577773960759E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7866034602764422E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5823125423880331E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038085},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.1261165093374064},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F351-$BE351,(SUMPRODUCT($V351:$AC351,$N351:$U351)*$D351*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.6722471870185371},{"$f":"IFERROR(-PV(discountRate,$BE351,(SUMPRODUCT($BL351:$BS351,$N351:$U351)*$BF351*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F351-$BE351,(($E351*SUM($AD351:$AF351))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.43187468733281},{"$f":"IFERROR(-PV(discountRate,$BE351,(($BH351*SUM($BT351:$BV351))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F351-$BE351,(SUMPRODUCT($AK351:$AR351,$N351:$U351)*$D351*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.6722471870185371},{"$f":"-PV(societalDiscountRate,$BE351,(SUMPRODUCT($CA351:$CH351,$N351:$U351)*$BF351*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F351-$BE351,(($E351*SUM($AS351:$AU351))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.43187468733281},{"$f":"IFERROR(-PV(societalDiscountRate,$BE351,(($BH351*SUM($CI351:$CK351))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11.774500527788906},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":11.774500527788906},{"$f":"-PV(discountRate,$F351-$BE351,($AZ351*$D351+$K351*$BA351+$L351*$BB351)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":19.901333440902132},{"$f":"-PV(discountRate,$F351-$BE351,($CP351*$BF351+$BI351*$CQ351+$BJ351*$CR351)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":430.22213466920999},{"$f":"$BK351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":430.22213466920999},{"$f":"$BK351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F351-$BE351),$D351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":123.94456512510581},{"$f":"IFERROR(-PV(discountRate,($BE351),$BF351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F351-$BE351),$E351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE351,\"_\",$F351-$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.9613712757115587E-2},{"$f":"IFERROR(-PV(discountRate,($BE351),$BH351*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE351),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B351,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU351:CV351,CY351:DB351)*I351+SUM(CW351:CX351)*J351)*(1+'CE Parameters'!$F$12)","v":18.556410313517951},325.83665883631221,{"$f":"(SUM(DC351:DD351,DG351:DJ351)*I351+SUM(DE351:DF351)*J351)*(1+'CE Parameters'!$F$12)","v":18.556410313517951},325.83665883631221,16.136008968276482,11.774500527788906,19.901333440902132,430.22213466920999,16.136008968276482,26.302473939647463,5.0818010312694374E-2,11.774500527788906,90.479532541327245,11.774500527788906]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFPrescriptive Lightiniptive Lighting EUL8Prescriptive Lighting EUL8 Oshawa PUC Networks Inc.-V2Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.8962731495412255},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25088},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.8962731495412255},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":13158.44729709165},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.79365397793188486},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.78970362066840472},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-0.19496369463425095},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Prescriptive Lighting"},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1174973414902485E-2},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10002711372602401},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16015818252597114},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.7996317253721609E-2},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4725680194585535E-2},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15754384782594597},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16300705230173276},{"$f":"VLOOKUP($M358,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16536683275711123},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4824999139280987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3301587137557683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2301426330487696E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1617460322187515E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5808313350068151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.129246505595402E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7893394945267181E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6146391450882158E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4824999139280987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3301587137557683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2301426330487696E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1617460322187515E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5808313350068151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.129246505595402E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7893394945267181E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6146391450882158E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12605382969394247},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F358-$BE358,(SUMPRODUCT($V358:$AC358,$N358:$U358)*$D358*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7420.8335033580561},{"$f":"IFERROR(-PV(discountRate,$BE358,(SUMPRODUCT($BL358:$BS358,$N358:$U358)*$BF358*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F358-$BE358,(($E358*SUM($AD358:$AF358))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9921.4197079083424},{"$f":"IFERROR(-PV(discountRate,$BE358,(($BH358*SUM($BT358:$BV358))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-11.099428210665689,0,0,0,{"$f":"-PV(societalDiscountRate,$F358-$BE358,(SUMPRODUCT($AK358:$AR358,$N358:$U358)*$D358*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7420.8335033580561},{"$f":"-PV(societalDiscountRate,$BE358,(SUMPRODUCT($CA358:$CH358,$N358:$U358)*$BF358*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F358-$BE358,(($E358*SUM($AS358:$AU358))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9921.4197079083424},{"$f":"IFERROR(-PV(societalDiscountRate,$BE358,(($BH358*SUM($CI358:$CK358))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-11.099428210665689,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4317.6187704592085},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F358-$BE358,($AZ358*$D358+$K358*$BA358+$L358*$BB358)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":22820.64849874613},{"$f":"-PV(discountRate,$F358-$BE358,($CP358*$BF358+$BI358*$CQ358+$BJ358*$CR358)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11918.011126499088},{"$f":"$BK358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":11918.011126499088},{"$f":"$BK358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F358-$BE358),$D358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":153775.44410209375},{"$f":"IFERROR(-PV(discountRate,($BE358),$BF358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F358-$BE358),$E358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE358,\"_\",$F358-$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48.399749295365936},{"$f":"IFERROR(-PV(discountRate,($BE358),$BH358*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE358),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B358,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU358:CV358,CY358:DB358)*I358+SUM(CW358:CX358)*J358)*(1+'CE Parameters'!$F$12)","v":15773.107888113882},9458.7769395824653,{"$f":"(SUM(DC358:DD358,DG358:DJ358)*I358+SUM(DE358:DF358)*J358)*(1+'CE Parameters'!$F$12)","v":15773.107888113882},9458.7769395824653,13724.555095016411,4317.6187704592085,27138.267269205338,11918.011126499088,13715.745989664247,22429.317230474371,38.221457257993549,4317.6187704592085,122044.49291986891,4317.6187704592085]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFCustom LightingCustom LightingCustom Lighting Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Commercial-Custom LightingynD"},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76996},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":38357.709714071207},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.71147541997000729},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.70752506270652715},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-45.887937574817073},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Custom Lighting"},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2544077728830472E-2},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7801442475060124E-2},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18651124369074815},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1884366172125692E-2},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.3554574791604164E-2},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.1848220716779328},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13927536754322234},{"$f":"VLOOKUP($M362,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19360685592047494},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3703131322350257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.262290261499839E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1766342592492747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0830446522624547E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4830661269077358E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9799838903557809E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6130704141567938E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5058070169097399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3703131322350257E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.262290261499839E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1766342592492747E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0830446522624547E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4830661269077358E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9799838903557809E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6130704141567938E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5058070169097399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12473830375850414},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031719},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298556000005},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":78959.372977156614},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":32260.271666666667},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.3901667073363598E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.0968607012585166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8326327913610639E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7409674919692881E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.3853043920506797E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8042203292448472E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7226999775592413E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.420108904678118E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592325},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.3901667073363598E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.0968607012585166E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8326327913610639E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7409674919692881E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.3853043920506797E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8042203292448472E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7226999775592413E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.420108904678118E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592325},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935606},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038094},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12765309143898834},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999993},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F362-$BE362,(SUMPRODUCT($V362:$AC362,$N362:$U362)*$D362*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6181.4466450496657},{"$f":"IFERROR(-PV(discountRate,$BE362,(SUMPRODUCT($BL362:$BS362,$N362:$U362)*$BF362*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":21827.363378698879},{"$f":"-PV(discountRate,$F362-$BE362,(($E362*SUM($AD362:$AF362))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE362,(($BH362*SUM($BT362:$BV362))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-731.84098926782815,0,0,0,{"$f":"-PV(societalDiscountRate,$F362-$BE362,(SUMPRODUCT($AK362:$AR362,$N362:$U362)*$D362*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6181.4466450496657},{"$f":"-PV(societalDiscountRate,$BE362,(SUMPRODUCT($CA362:$CH362,$N362:$U362)*$BF362*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":21827.363378698879},{"$f":"-PV(societalDiscountRate,$F362-$BE362,(($E362*SUM($AS362:$AU362))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE362,(($BH362*SUM($CI362:$CK362))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},-731.84098926782815,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":4352.172241445598},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F362-$BE362,($AZ362*$D362+$K362*$BA362+$L362*$BB362)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":19399.55577434543},{"$f":"-PV(discountRate,$F362-$BE362,($CP362*$BF362+$BI362*$CQ362+$BJ362*$CR362)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":20375.903389109015},{"$f":"$H362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":36868.23309695426},{"$f":"$BK362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":31007.566000256313},{"$f":"$H362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":36868.23309695426},{"$f":"$BK362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":31007.566000256313},{"$f":"-PV(discountRate,($F362-$BE362),$D362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":126460.18062548561},{"$f":"IFERROR(-PV(discountRate,($BE362),$BF362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":513600.16564078786},{"$f":"-PV(discountRate,($F362-$BE362),$E362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE362,\"_\",$F362-$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE362),$BH362*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE362),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B362,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU362:CV362,CY362:DB362)*I362+SUM(CW362:CX362)*J362)*(1+'CE Parameters'!$F$12)","v":22317.926949213459},22061.12104228008,{"$f":"(SUM(DC362:DD362,DG362:DJ362)*I362+SUM(DE362:DF362)*J362)*(1+'CE Parameters'!$F$12)","v":22317.926949213459},22061.12104228008,19927.579874506646,4352.172241445598,44127.63140490005,31007.566000256313,19406.892999316053,32651.433754264228,0,4352.172241445598,455387.20366594516,4352.172241445598]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Os Inc. CFFEngineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD"},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.491648268202006},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45279},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.491648268202006},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":20075.937567579032},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74908956935498605},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.74513921209150591},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-8.2994371145377137},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Business-Commercial-Engineered Lighting"},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8623724213469415E-2},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.8008110011023558E-2},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16851749800331337},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.072527615777402E-2},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.4675077192191287E-2},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17077655202164119},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.15214875394787489},{"$f":"VLOOKUP($M371,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17652500845271357},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3858161064478533E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2706206566844131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1687962261823419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1491803697602782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5613831079518719E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.071667304683154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5787188877134744E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.451745277972295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3858161064478533E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2706206566844131E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1687962261823419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1491803697602782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5613831079518719E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.071667304683154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5787188877134744E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.451745277972295E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12451788752325292},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":17036.901779588115},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.1951098189484552},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3.1951098189484552},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":6926.5930447681922},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.426913355148835E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.1706793817080465E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9582444985146473E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8328620696279882E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.4280313618341643E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8678734426425353E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7162102099293513E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4306523502676892E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592333},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935615},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.426913355148835E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.1706793817080465E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9582444985146473E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8328620696279882E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.4280313618341643E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8678734426425353E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7162102099293513E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4306523502676892E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592333},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935615},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12805848024341623},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7842000000000005E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.4106829855600001},{"$f":"-PV(discountRate,$F371-$BE371,(SUMPRODUCT($V371:$AC371,$N371:$U371)*$D371*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5383.9120115082287},{"$f":"IFERROR(-PV(discountRate,$BE371,(SUMPRODUCT($BL371:$BS371,$N371:$U371)*$BF371*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3737.0411949696686},{"$f":"-PV(discountRate,$F371-$BE371,(($E371*SUM($AD371:$AF371))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4397.7317205342997},{"$f":"IFERROR(-PV(discountRate,$BE371,(($BH371*SUM($BT371:$BV371))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3125.7457239516275},-194.75139404431292,0,0,0,{"$f":"-PV(societalDiscountRate,$F371-$BE371,(SUMPRODUCT($AK371:$AR371,$N371:$U371)*$D371*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5383.9120115082287},{"$f":"-PV(societalDiscountRate,$BE371,(SUMPRODUCT($CA371:$CH371,$N371:$U371)*$BF371*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":3737.0411949696686},{"$f":"-PV(societalDiscountRate,$F371-$BE371,(($E371*SUM($AS371:$AU371))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4397.7317205342997},{"$f":"IFERROR(-PV(societalDiscountRate,$BE371,(($BH371*SUM($CI371:$CK371))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":3125.7457239516275},-194.75139404431292,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3365.9753790020432},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F371-$BE371,($AZ371*$D371+$K371*$BA371+$L371*$BB371)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":16765.398308726872},{"$f":"-PV(discountRate,$F371-$BE371,($CP371*$BF371+$BI371*$CQ371+$BJ371*$CR371)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6489.2507128637853},{"$f":"$H371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":18918.004356901791},{"$f":"$BK371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":6527.0833284032851},{"$f":"$H371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":18918.004356901791},{"$f":"$BK371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":6527.0833284032851},{"$f":"-PV(discountRate,($F371-$BE371),$D371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":110553.42972238871},{"$f":"IFERROR(-PV(discountRate,($BE371),$BF371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":86088.799414035995},{"$f":"-PV(discountRate,($F371-$BE371),$E371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE371,\"_\",$F371-$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":20.733250293644168},{"$f":"IFERROR(-PV(discountRate,($BE371),$BH371*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE371),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B371,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":16.145140229594041},{"$f":"(SUM(CU371:CV371,CY371:DB371)*I371+SUM(CW371:CX371)*J371)*(1+'CE Parameters'!$F$12)","v":14136.447135847633},4889.3700396177255,{"$f":"(SUM(DC371:DD371,DG371:DJ371)*I371+SUM(DE371:DF371)*J371)*(1+'CE Parameters'!$F$12)","v":14136.447135847633},4889.3700396177255,12438.448964719968,3365.9753790020432,26620.6244005927,6527.0833284032851,12292.56272682403,20785.790400086735,27.479534857688577,3365.9753790020432,147302.64274080889,3365.9753790020432]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46.228558797524322},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.50001578880889219},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M378,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12668631179518369},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":34.02830295193732},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2804941219857451E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6535661863675954E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.334374279072698E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.5640391585754926E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7396878100521176E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.0340437906528354E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2410161830682523E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.7515198705511206E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2804941219857451E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6535661863675954E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.334374279072698E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.5640391585754926E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7396878100521176E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.0340437906528354E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2410161830682523E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.7515198705511206E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12887081531643918},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F378-$BE378,(SUMPRODUCT($V378:$AC378,$N378:$U378)*$D378*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14.943382614453144},{"$f":"IFERROR(-PV(discountRate,$BE378,(SUMPRODUCT($BL378:$BS378,$N378:$U378)*$BF378*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.1632390774823704},{"$f":"-PV(discountRate,$F378-$BE378,(($E378*SUM($AD378:$AF378))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(discountRate,$BE378,(($BH378*SUM($BT378:$BV378))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F378-$BE378,(SUMPRODUCT($AK378:$AR378,$N378:$U378)*$D378*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":14.943382614453144},{"$f":"-PV(societalDiscountRate,$BE378,(SUMPRODUCT($CA378:$CH378,$N378:$U378)*$BF378*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.1632390774823704},{"$f":"-PV(societalDiscountRate,$F378-$BE378,(($E378*SUM($AS378:$AU378))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(societalDiscountRate,$BE378,(($BH378*SUM($CI378:$CK378))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9.4232456626913272},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.47117604542077729},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.47117604542077729},{"$f":"-PV(discountRate,$F378-$BE378,($AZ378*$D378+$K378*$BA378+$L378*$BB378)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":46.672250828680198},{"$f":"-PV(discountRate,$F378-$BE378,($CP378*$BF378+$BI378*$CQ378+$BJ378*$CR378)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":34.947294964330574},{"$f":"$H378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42.404505054617005},{"$f":"$BK378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":42.404505054617005},{"$f":"$H378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":42.404505054617005},{"$f":"$BK378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":42.404505054617005},{"$f":"-PV(discountRate,($F378-$BE378),$D378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":316.47138564492582},{"$f":"IFERROR(-PV(discountRate,($BE378),$BF378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":33.046448468900664},{"$f":"-PV(discountRate,($F378-$BE378),$E378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE378,\"_\",$F378-$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9833964472482243E-2},{"$f":"IFERROR(-PV(discountRate,($BE378),$BH378*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE378),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B378,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0745667779944917E-3},{"$f":"(SUM(CU378:CV378,CY378:DB378)*I378+SUM(CW378:CX378)*J378)*(1+'CE Parameters'!$F$12)","v":39.281163284960613},71.091574307163199,{"$f":"(SUM(DC378:DD378,DG378:DJ378)*I378+SUM(DE378:DF378)*J378)*(1+'CE Parameters'!$F$12)","v":39.281163284960613},71.091574307163199,34.157533291270099,9.8944217081121053,91.042791455702101,42.404505054617005,34.157533291270099,145.82348920744749,3.6486434642869124E-2,9.8944217081121053,582.08646965477442,9.8944217081121053]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor timer/Dimmertimer/Dimmer switchIndoor timer/Dimmer switch Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.4160482926618422E-4},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14.998902013395242},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.4160482926618422E-4},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.39048046418542504},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M381,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.439822683304967E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2789000994906193E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.136496769813558E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1173007220698395E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5564390774821155E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.052600428045991E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7836397928708292E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5811060851675569E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12668631179518369},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":12.834440076642451},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.0571148280035587E-4},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":27.805167845503092},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.2804941219857451E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.6535661863675954E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.334374279072698E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.5640391585754926E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7396878100521176E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.0340437906528354E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.2410161830682523E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":2.7515198705511206E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.2804941219857451E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.6535661863675954E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.334374279072698E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.5640391585754926E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7396878100521176E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.0340437906528354E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.2410161830682523E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":2.7515198705511206E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.12887081531643918},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F381-$BE381,(SUMPRODUCT($V381:$AC381,$N381:$U381)*$D381*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.8483953948151148},{"$f":"IFERROR(-PV(discountRate,$BE381,(SUMPRODUCT($BL381:$BS381,$N381:$U381)*$BF381*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.43873837187365095},{"$f":"-PV(discountRate,$F381-$BE381,(($E381*SUM($AD381:$AF381))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.3065574803160827},{"$f":"IFERROR(-PV(discountRate,$BE381,(($BH381*SUM($BT381:$BV381))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.1445791658675212},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F381-$BE381,(SUMPRODUCT($AK381:$AR381,$N381:$U381)*$D381*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.8483953948151148},{"$f":"-PV(societalDiscountRate,$BE381,(SUMPRODUCT($CA381:$CH381,$N381:$U381)*$BF381*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.43873837187365095},{"$f":"-PV(societalDiscountRate,$F381-$BE381,(($E381*SUM($AS381:$AU381))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.3065574803160827},{"$f":"IFERROR(-PV(societalDiscountRate,$BE381,(($BH381*SUM($CI381:$CK381))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.1445791658675212},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2.8269671820995534},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.36795846260622339},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.36795846260622339},{"$f":"-PV(discountRate,$F381-$BE381,($AZ381*$D381+$K381*$BA381+$L381*$BB381)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":15.142858335472658},{"$f":"-PV(discountRate,$F381-$BE381,($CP381*$BF381+$BI381*$CQ381+$BJ381*$CR381)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":13.181055890267759},{"$f":"$H381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":26.201430676646893},{"$f":"$BK381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":26.201430676646893},{"$f":"$H381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":26.201430676646893},{"$f":"$BK381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":26.201430676646893},{"$f":"-PV(discountRate,($F381-$BE381),$D381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":102.67945674278431},{"$f":"IFERROR(-PV(discountRate,($BE381),$BF381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":12.464114452578402},{"$f":"-PV(discountRate,($F381-$BE381),$E381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE381,\"_\",$F381-$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":6.4460366664898369E-3},{"$f":"IFERROR(-PV(discountRate,($BE381),$BH381*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE381),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B381,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7.8246344035348431E-4},{"$f":"(SUM(CU381:CV381,CY381:DB381)*I381+SUM(CW381:CX381)*J381)*(1+'CE Parameters'!$F$12)","v":12.905191098690427},44.003781284473405,{"$f":"(SUM(DC381:DD381,DG381:DJ381)*I381+SUM(DE381:DF381)*J381)*(1+'CE Parameters'!$F$12)","v":12.905191098690427},44.003781284473405,11.221905303209068,3.1949256447057768,31.150881407839972,26.201430676646893,11.221905303209068,50.365529342989788,1.2038333090383328E-2,3.1949256447057768,191.75992844681136,3.1949256447057768]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFUmbrella stand/clothtand/clothesline kitUmbrella stand/clothesline kit Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pr-Residential-ClotheslinennD"},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.8867371096478321E-2},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":296.09298440333339},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.8867371096478321E-2},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.50000082952168123},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":76.752209302325525},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Clothesline"},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.34426229508196721},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.34426229508196721},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.30327868852459017},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0},{"$f":"VLOOKUP($M388,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.1967213114754103E-3},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.420934444089767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2047673988458156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0414059627444411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.933163140382414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4596140437856924E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9318515725864429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7193123147281501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4827594815105146E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.420934444089767E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2047673988458156E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0414059627444411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.933163140382414E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4596140437856924E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9318515725864429E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7193123147281501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4827594815105146E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12694528247021075},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F388-$BE388,(SUMPRODUCT($V388:$AC388,$N388:$U388)*$D388*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":105.80104315738447},{"$f":"IFERROR(-PV(discountRate,$BE388,(SUMPRODUCT($BL388:$BS388,$N388:$U388)*$BF388*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F388-$BE388,(($E388*SUM($AD388:$AF388))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":149.65158064041842},{"$f":"IFERROR(-PV(discountRate,$BE388,(($BH388*SUM($BT388:$BV388))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F388-$BE388,(SUMPRODUCT($AK388:$AR388,$N388:$U388)*$D388*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":105.80104315738447},{"$f":"-PV(societalDiscountRate,$BE388,(SUMPRODUCT($CA388:$CH388,$N388:$U388)*$BF388*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F388-$BE388,(($E388*SUM($AS388:$AU388))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":149.65158064041842},{"$f":"IFERROR(-PV(societalDiscountRate,$BE388,(($BH388*SUM($CI388:$CK388))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9.4232405423602046},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.47116194895032953},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.47116194895032953},{"$f":"-PV(discountRate,$F388-$BE388,($AZ388*$D388+$K388*$BA388+$L388*$BB388)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":326.76223726982943},{"$f":"-PV(discountRate,$F388-$BE388,($CP388*$BF388+$BI388*$CQ388+$BJ388*$CR388)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":72.325321051410782},{"$f":"$BK388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":72.325321051410782},{"$f":"$BK388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F388-$BE388),$D388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2236.5810652835621},{"$f":"IFERROR(-PV(discountRate,($BE388),$BF388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F388-$BE388),$E388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE388,\"_\",$F388-$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.74680894792000119},{"$f":"IFERROR(-PV(discountRate,($BE388),$BH388*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE388),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B388,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU388:CV388,CY388:DB388)*I388+SUM(CW388:CX388)*J388)*(1+'CE Parameters'!$F$12)","v":489.24497308311908},120.92164169114677,{"$f":"(SUM(DC388:DD388,DG388:DJ388)*I388+SUM(DE388:DF388)*J388)*(1+'CE Parameters'!$F$12)","v":489.24497308311908},120.92164169114677,425.43041137662533,9.8944024913105348,336.18547781218962,72.325321051410782,425.43041137662533,554.08373575133407,1.2437344866922579,9.8944024913105348,3724.7987064478157,9.8944024913105348]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCeiling fanCeiling fanCeiling fan Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":46.228558797524322},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8972464317291906E-3},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.50001578880889219},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M392,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.48125380827099E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3342796397579965E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2179011415014504E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1690450849615125E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.587154526082915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1317792912840004E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.787347426687343E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5994496513556247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12606648094874548},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":34.02830295193732},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.1362049504973462E-3},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":45},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.152487777550011E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9337889269998892E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5060030640563691E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.8180617879491792E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.3922122306442289E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5365619422401399E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7452651557584038E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.3553365478453341E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.152487777550011E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9337889269998892E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5060030640563691E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.8180617879491792E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.3922122306442289E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5365619422401399E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7452651557584038E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.3553365478453341E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.13094465242081316},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F392-$BE392,(SUMPRODUCT($V392:$AC392,$N392:$U392)*$D392*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.108501408763438},{"$f":"IFERROR(-PV(discountRate,$BE392,(SUMPRODUCT($BL392:$BS392,$N392:$U392)*$BF392*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":1.3076680089438477},{"$f":"-PV(discountRate,$F392-$BE392,(($E392*SUM($AD392:$AF392))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(discountRate,$BE392,(($BH392*SUM($BT392:$BV392))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},{"$f":"-PV(discountRate,$F392-$BE392,(K392*AG392),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE392,($BI392*$CL392),0,0),0)","v":0},{"$f":"-PV(discountRate,$F392-$BE392,($L392*$AJ392),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE392,($BJ392*$BZ392),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F392-$BE392,(SUMPRODUCT($AK392:$AR392,$N392:$U392)*$D392*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":15.108501408763438},{"$f":"-PV(societalDiscountRate,$BE392,(SUMPRODUCT($CA392:$CH392,$N392:$U392)*$BF392*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.3076680089438477},{"$f":"-PV(societalDiscountRate,$F392-$BE392,(($E392*SUM($AS392:$AU392))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.0201779770447041},{"$f":"IFERROR(-PV(societalDiscountRate,$BE392,(($BH392*SUM($CI392:$CK392))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.38332670746049763},{"$f":"-PV(societalDiscountRate,$F392-$BE392,($K392*$AV392),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE392,($BI392*$CL392),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F392-$BE392,($L392*$AY392),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE392,($BJ392*$CO392),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9.2384761398934572},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.46193729943213457},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.46193729943213457},{"$f":"-PV(discountRate,$F392-$BE392,($AZ392*$D392+$K392*$BA392+$L392*$BB392)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":46.443900185849195},{"$f":"-PV(discountRate,$F392-$BE392,($CP392*$BF392+$BI392*$CQ392+$BJ392*$CR392)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":35.509679836472259},{"$f":"$H392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":41.573044171193139},{"$f":"$BK392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":41.573044171193139},{"$f":"$H392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":41.573044171193139},{"$f":"$BK392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":41.573044171193139},{"$f":"-PV(discountRate,($F392-$BE392),$D392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":310.2660643577704},{"$f":"IFERROR(-PV(discountRate,($BE392),$BF392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":32.39847889107908},{"$f":"-PV(discountRate,($F392-$BE392),$E392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE392,\"_\",$F392-$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1.9445063208315929E-2},{"$f":"IFERROR(-PV(discountRate,($BE392),$BH392*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE392),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B392,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.0338889980338151E-3},{"$f":"(SUM(CU392:CV392,CY392:DB392)*I392+SUM(CW392:CX392)*J392)*(1+'CE Parameters'!$F$12)","v":39.874011643735031},69.697621869767843,{"$f":"(SUM(DC392:DD392,DG392:DJ392)*I392+SUM(DE392:DF392)*J392)*(1+'CE Parameters'!$F$12)","v":39.874011643735031},69.697621869767843,34.673053603247858,9.7004134393255921,91.192056162214925,41.573044171193139,34.673053603247858,146.18578103641218,3.5771014355754048E-2,9.7004134393255921,570.67300946546504,9.7004134393255921]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFPower barsPower barsPower bars Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pmer-Residential-Power_BarnnD"},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.3925505212152258E-4},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16.93635820501779},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":5.3925505212152258E-4},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.50000000000000011},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":33.02466101694916},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Power_Bar"},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6644944549754956E-2},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.9578515332035381E-2},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22524017178572125},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.8639815439708765E-2},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.0143245885016659E-2},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22548512283746164},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10622345988179069},{"$f":"VLOOKUP($M401,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.22804472428852113},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.442278929048623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2868018722854999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1335063470447082E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1274363713723256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5640443148381837E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0612168787404451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7823586161850477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5705102907256786E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.442278929048623E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2868018722854999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1335063470447082E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1274363713723256E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5640443148381837E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0612168787404451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7823586161850477E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5705102907256786E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12664478322508738},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F401-$BE401,(SUMPRODUCT($V401:$AC401,$N401:$U401)*$D401*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.9100321981657036},{"$f":"IFERROR(-PV(discountRate,$BE401,(SUMPRODUCT($BL401:$BS401,$N401:$U401)*$BF401*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F401-$BE401,(($E401*SUM($AD401:$AF401))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.81624877877623303},{"$f":"IFERROR(-PV(discountRate,$BE401,(($BH401*SUM($BT401:$BV401))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F401-$BE401,(SUMPRODUCT($AK401:$AR401,$N401:$U401)*$D401*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":5.9100321981657036},{"$f":"-PV(societalDiscountRate,$BE401,(SUMPRODUCT($CA401:$CH401,$N401:$U401)*$BF401*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F401-$BE401,(($E401*SUM($AS401:$AU401))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.81624877877623303},{"$f":"IFERROR(-PV(societalDiscountRate,$BE401,(($BH401*SUM($CI401:$CK401))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":3.6953817041060577},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.46192271301325721},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.46192271301325721},{"$f":"-PV(discountRate,$F401-$BE401,($AZ401*$D401+$K401*$BA401+$L401*$BB401)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":18.646379230294446},{"$f":"-PV(discountRate,$F401-$BE401,($CP401*$BF401+$BI401*$CQ401+$BJ401*$CR401)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":30.509682026584613},{"$f":"$BK401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":30.509682026584613},{"$f":"$BK401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F401-$BE401),$D401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":125.42276916938241},{"$f":"IFERROR(-PV(discountRate,($BE401),$BF401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F401-$BE401),$E401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE401,\"_\",$F401-$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":3.9934713890039594E-3},{"$f":"IFERROR(-PV(discountRate,($BE401),$BH401*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE401),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B401,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU401:CV401,CY401:DB401)*I401+SUM(CW401:CX401)*J401)*(1+'CE Parameters'!$F$12)","v":12.882228832060083},51.27270078438557,{"$f":"(SUM(DC401:DD401,DG401:DJ401)*I401+SUM(DE401:DF401)*J401)*(1+'CE Parameters'!$F$12)","v":12.882228832060083},51.27270078438557,11.201938114834855,4.157304417119315,22.341760934400504,30.509682026584613,11.201938114834855,35.210956044153249,6.6507211810417511E-3,4.157304417119315,208.87888912803098,4.157304417119315]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFIndoor fixturesIndoor fixturesIndoor fixtures Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingynD"},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.2101947822525402E-4},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":14.670219758637332},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":9.2101947822525402E-4},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.42375732263778865},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4361153069153048},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M408,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4837046131544087E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3628176202505059E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2207738775001981E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.208778536415915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5842849670375427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1256659240277778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8229963256792808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6325370555589501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4837046131544087E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3628176202505059E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2207738775001981E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.208778536415915E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5842849670375427E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1256659240277778E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8229963256792808E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6325370555589501E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12557438856285902},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":16.048524761377497},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.007483038218397E-3},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.007483038218397E-3},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8.4361153069153048},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.0678034880515919E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7597586447018848E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.5629424528441658E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7486634751169104E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.18771786036716E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4476378172042015E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.4567979642094453E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.1852985124159912E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.0678034880515919E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7597586447018848E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.5629424528441658E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7486634751169104E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.18771786036716E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4476378172042015E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.4567979642094453E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.1852985124159912E-2},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":165.39005769592328},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.9041528321935601},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":4.8227770280038103},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":8.4558},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.13206944542657534},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.17248811334031713},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":3.7841999999999997E-6},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.34743191039999999},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0.41068298555999994},{"$f":"-PV(discountRate,$F408-$BE408,(SUMPRODUCT($V408:$AC408,$N408:$U408)*$D408*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.1954116399717494},{"$f":"IFERROR(-PV(discountRate,$BE408,(SUMPRODUCT($BL408:$BS408,$N408:$U408)*$BF408*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.59567773532342683},{"$f":"-PV(discountRate,$F408-$BE408,(($E408*SUM($AD408:$AF408))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.9110415049326559},{"$f":"IFERROR(-PV(discountRate,$BE408,(($BH408*SUM($BT408:$BV408))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.18078562910016838},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F408-$BE408,(SUMPRODUCT($AK408:$AR408,$N408:$U408)*$D408*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.1954116399717494},{"$f":"-PV(societalDiscountRate,$BE408,(SUMPRODUCT($CA408:$CH408,$N408:$U408)*$BF408*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0.59567773532342683},{"$f":"-PV(societalDiscountRate,$F408-$BE408,(($E408*SUM($AS408:$AU408))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.9110415049326559},{"$f":"IFERROR(-PV(societalDiscountRate,$BE408,(($BH408*SUM($CI408:$CK408))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0.18078562910016838},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":6.1950969075362439},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.38381006300408121},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.38381006300408121},{"$f":"-PV(discountRate,$F408-$BE408,($AZ408*$D408+$K408*$BA408+$L408*$BB408)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":21.953200884729291},{"$f":"-PV(discountRate,$F408-$BE408,($CP408*$BF408+$BI408*$CQ408+$BJ408*$CR408)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":25.257922742843892},{"$f":"$H408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7.640849548750948},{"$f":"$BK408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":7.640849548750948},{"$f":"$H408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":7.640849548750948},{"$f":"$BK408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":7.640849548750948},{"$f":"-PV(discountRate,($F408-$BE408),$D408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":137.59633882796788},{"$f":"IFERROR(-PV(discountRate,($BE408),$BF408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":14.980257367361189},{"$f":"-PV(discountRate,($F408-$BE408),$E408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE408,\"_\",$F408-$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":8.6385146424562929E-3},{"$f":"IFERROR(-PV(discountRate,($BE408),$BH408*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE408),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B408,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":9.4042009656139568E-4},{"$f":"(SUM(CU408:CV408,CY408:DB408)*I408+SUM(CW408:CX408)*J408)*(1+'CE Parameters'!$F$12)","v":18.927843252125083},13.108869287155906,{"$f":"(SUM(DC408:DD408,DG408:DJ408)*I408+SUM(DE408:DF408)*J408)*(1+'CE Parameters'!$F$12)","v":18.927843252125083},13.108869287155906,16.458994132282683,6.5789069705403254,53.406220535109433,7.640849548750948,16.458994132282683,85.204240497468561,1.5952743354069994E-2,6.5789069705403254,254.10083138234879,6.5789069705403254]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFCFL - specialtyCFL - specialtyCFL - specialty Oshawa PUC Networks Inc.- 2016Oshawa PUC Networkswa PUC Networks Inc.Pumer-Residential-LightingnnD"},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.3443412844561131E-4},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11.698644134354639},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7.3443412844561131E-4},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":10},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.11988311603044362},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":-2.5155257676854852},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Lighting"},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.8559178004128459E-2},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":9.0417046645780264E-2},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18907320610734493},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":2.6588774110827405E-2},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.10720253569677431},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14958862814025836},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16302035079851823},{"$f":"VLOOKUP($M411,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.17555028049637253},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.493040780724792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3444901416559371E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2154576911488287E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1697597151552052E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5825131203590698E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1300387006957998E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8114952519165989E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6325712000818015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.493040780724792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3444901416559371E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2154576911488287E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1697597151552052E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5825131203590698E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1300387006957998E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8114952519165989E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6325712000818015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12607657867517394},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F411-$BE411,(SUMPRODUCT($V411:$AC411,$N411:$U411)*$D411*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.1815744112970723},{"$f":"IFERROR(-PV(discountRate,$BE411,(SUMPRODUCT($BL411:$BS411,$N411:$U411)*$BF411*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F411-$BE411,(($E411*SUM($AD411:$AF411))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.1116835309689832},{"$f":"IFERROR(-PV(discountRate,$BE411,(($BH411*SUM($BT411:$BV411))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F411-$BE411,(SUMPRODUCT($AK411:$AR411,$N411:$U411)*$D411*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.1815744112970723},{"$f":"-PV(societalDiscountRate,$BE411,(SUMPRODUCT($CA411:$CH411,$N411:$U411)*$BF411*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F411-$BE411,(($E411*SUM($AS411:$AU411))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1.1116835309689832},{"$f":"IFERROR(-PV(societalDiscountRate,$BE411,(($BH411*SUM($CI411:$CK411))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1.0858177548972403},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.10858183176718746},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.10858183176718746},{"$f":"-PV(discountRate,$F411-$BE411,($AZ411*$D411+$K411*$BA411+$L411*$BB411)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":12.822039851241486},{"$f":"-PV(discountRate,$F411-$BE411,($CP411*$BF411+$BI411*$CQ411+$BJ411*$CR411)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":-2.2783891907137952},{"$f":"$BK411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":-2.2783891907137952},{"$f":"$BK411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F411-$BE411),$D411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":84.935982167757743},{"$f":"IFERROR(-PV(discountRate,($BE411),$BF411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F411-$BE411),$E411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE411,\"_\",$F411-$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.3322319510397146E-3},{"$f":"IFERROR(-PV(discountRate,($BE411),$BH411*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE411),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B411,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU411:CV411,CY411:DB411)*I411+SUM(CW411:CX411)*J411)*(1+'CE Parameters'!$F$12)","v":10.137691290795956},-3.6858440632224378,{"$f":"(SUM(DC411:DD411,DG411:DJ411)*I411+SUM(DE411:DF411)*J411)*(1+'CE Parameters'!$F$12)","v":10.137691290795956},-3.6858440632224378,8.8153837311269196,1.1943995866644277,13.907857606138727,-2.2783891907137952,8.8153837311269196,22.548205265007457,8.8802909860968213E-3,1.1943995866644277,141.45225559674864,1.1943995866644277]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerCoupons Oss Inc. CFFProgrammable thermosgrammable thermostatProgrammable thermostat Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pential-Space_Heating_RoomnyD"},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8085075310129441E-6},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":63.150013621261522},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2.8085075310129441E-6},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":11},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0.41740038925914369},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":29.270745614035071},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1.6653984799677144},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Space_Heating_Room"},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16343774682722209},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16082008459551972},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.38557072423632344},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":3.3970044591577625E-3},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6409487124375012E-3},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":1.0504780862667169E-2},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13214910162017324},{"$f":"VLOOKUP($M418,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13747960868650033},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4940206665802999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3488332799851127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2148708926745528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.17899013049726E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5893601968947338E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1254539830882411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8036314178255516E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6241174663757064E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4940206665802999E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3488332799851127E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2148708926745528E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.17899013049726E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5893601968947338E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1254539830882411E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8036314178255516E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6241174663757064E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12608481935164811},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031711},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999988},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F418-$BE418,(SUMPRODUCT($V418:$AC418,$N418:$U418)*$D418*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":24.595072002576071},{"$f":"IFERROR(-PV(discountRate,$BE418,(SUMPRODUCT($BL418:$BS418,$N418:$U418)*$BF418*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F418-$BE418,(($E418*SUM($AD418:$AF418))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.5915871643374719E-3},{"$f":"IFERROR(-PV(discountRate,$BE418,(($BH418*SUM($BT418:$BV418))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F418-$BE418,(SUMPRODUCT($AK418:$AR418,$N418:$U418)*$D418*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":24.595072002576071},{"$f":"-PV(societalDiscountRate,$BE418,(SUMPRODUCT($CA418:$CH418,$N418:$U418)*$BF418*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F418-$BE418,(($E418*SUM($AS418:$AU418))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":4.5915871643374719E-3},{"$f":"IFERROR(-PV(societalDiscountRate,$BE418,(($BH418*SUM($CI418:$CK418))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":9.0573080982991598},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.37805239258700629},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0.37805239258700629},{"$f":"-PV(discountRate,$F418-$BE418,($AZ418*$D418+$K418*$BA418+$L418*$BB418)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":74.76224683439591},{"$f":"-PV(discountRate,$F418-$BE418,($CP418*$BF418+$BI418*$CQ418+$BJ418*$CR418)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":26.511416129325443},{"$f":"$BK418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":26.511416129325443},{"$f":"$BK418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F418-$BE418),$D418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":491.15774671903478},{"$f":"IFERROR(-PV(discountRate,($BE418),$BF418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F418-$BE418),$E418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE418,\"_\",$F418-$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":2.1843546049708689E-5},{"$f":"IFERROR(-PV(discountRate,($BE418),$BH418*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE418),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B418,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU418:CV418,CY418:DB418)*I418+SUM(CW418:CX418)*J418)*(1+'CE Parameters'!$F$12)","v":47.113478702581425},44.530124516157152,{"$f":"(SUM(DC418:DD418,DG418:DJ418)*I418+SUM(DE418:DF418)*J418)*(1+'CE Parameters'!$F$12)","v":47.113478702581425},44.530124516157152,40.96824235007081,9.4353604908861666,83.81955493269507,26.511416129325443,40.96824235007081,133.94429272786019,3.6378208388289626E-5,9.4353604908861666,817.9733648102482,9.4353604908861666]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":168.80294117647057},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":731753.23889999953},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":168.80294117647057},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":233084.14764705882},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000016},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000039},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M428,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3540472007661972E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1013439179595393E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8991785937841507E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8274599134542821E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3766095806768636E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8145045788514298E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8071375624623205E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5201821987143049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":151.08682329247119},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12698573681359304},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F428-$BE428,(SUMPRODUCT($V428:$AC428,$N428:$U428)*$D428*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":338765.4140043073},{"$f":"IFERROR(-PV(discountRate,$BE428,(SUMPRODUCT($BL428:$BS428,$N428:$U428)*$BF428*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F428-$BE428,(($E428*SUM($AD428:$AF428))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":321480.26666048338},{"$f":"IFERROR(-PV(discountRate,$BE428,(($BH428*SUM($BT428:$BV428))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F428-$BE428,(SUMPRODUCT($AK428:$AR428,$N428:$U428)*$D428*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":338765.4140043073},{"$f":"-PV(societalDiscountRate,$BE428,(SUMPRODUCT($CA428:$CH428,$N428:$U428)*$BF428*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F428-$BE428,(($E428*SUM($AS428:$AU428))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":321480.26666048338},{"$f":"IFERROR(-PV(societalDiscountRate,$BE428,(($BH428*SUM($CI428:$CK428))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":717898.58344761643},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F428-$BE428,($AZ428*$D428+$K428*$BA428+$L428*$BB428)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1107336.8593753665},{"$f":"-PV(discountRate,$F428-$BE428,($CP428*$BF428+$BI428*$CQ428+$BJ428*$CR428)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":228513.87024221453},{"$f":"$BK428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":228513.87024221453},{"$f":"$BK428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F428-$BE428),$D428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7577671.4425618518},{"$f":"IFERROR(-PV(discountRate,($BE428),$BF428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F428-$BE428),$E428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE428,\"_\",$F428-$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1748.0390366241943},{"$f":"IFERROR(-PV(discountRate,($BE428),$BH428*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE428),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B428,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU428:CV428,CY428:DB428)*I428+SUM(CW428:CX428)*J428)*(1+'CE Parameters'!$F$12)","v":425198.21834812535},127967.76733564018,{"$f":"(SUM(DC428:DD428,DG428:DJ428)*I428+SUM(DE428:DF428)*J428)*(1+'CE Parameters'!$F$12)","v":425198.21834812535},127967.76733564018,369737.58117228292,717898.58344761643,1825235.442822983,228513.87024221453,369737.58117228292,1338007.2246978218,978.90186050954946,717898.58344761643,4243496.0078346385,717898.58344761643]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessHigh Perfos Inc. CFFCustomCustomHPNC Custom Oshawa PUC Networks Inc. - 2016Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":168.80294117647057},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":731753.23889999953},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":168.80294117647057},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":15},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":233084.14764705882},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000016},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.56000000000000039},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M431,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4396999377682871E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2935697961980025E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1248452017340335E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1434336490331847E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5497668267949085E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0403721972883687E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7959803192121319E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5906213226590329E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592322},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038076},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999964},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12652114768209433},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031708},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999993E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999988},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999982},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F431-$BE431,(SUMPRODUCT($V431:$AC431,$N431:$U431)*$D431*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":351872.29261379159},{"$f":"IFERROR(-PV(discountRate,$BE431,(SUMPRODUCT($BL431:$BS431,$N431:$U431)*$BF431*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F431-$BE431,(($E431*SUM($AD431:$AF431))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":350252.55640038167},{"$f":"IFERROR(-PV(discountRate,$BE431,(($BH431*SUM($BT431:$BV431))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F431-$BE431,(SUMPRODUCT($AK431:$AR431,$N431:$U431)*$D431*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":351872.29261379159},{"$f":"-PV(societalDiscountRate,$BE431,(SUMPRODUCT($CA431:$CH431,$N431:$U431)*$BF431*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F431-$BE431,(($E431*SUM($AS431:$AU431))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":350252.55640038167},{"$f":"IFERROR(-PV(societalDiscountRate,$BE431,(($BH431*SUM($CI431:$CK431))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":676491.86912237422},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F431-$BE431,($AZ431*$D431+$K431*$BA431+$L431*$BB431)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":1103285.5644608131},{"$f":"-PV(discountRate,$F431-$BE431,($CP431*$BF431+$BI431*$CQ431+$BJ431*$CR431)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":215333.723683024},{"$f":"$BK431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":215333.723683024},{"$f":"$BK431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F431-$BE431),$D431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":7140609.0441853553},{"$f":"IFERROR(-PV(discountRate,($BE431),$BF431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F431-$BE431),$E431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE431,\"_\",$F431-$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":1647.2162258710778},{"$f":"IFERROR(-PV(discountRate,($BE431),$BH431*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE431),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B431,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU431:CV431,CY431:DB431)*I431+SUM(CW431:CX431)*J431)*(1+'CE Parameters'!$F$12)","v":452168.40276512777},120586.88526249348,{"$f":"(SUM(DC431:DD431,DG431:DJ431)*I431+SUM(DE431:DF431)*J431)*(1+'CE Parameters'!$F$12)","v":452168.40276512777},120586.88526249348,393189.91544793721,676491.86912237422,1779777.4335831874,215333.723683024,393189.91544793721,1294331.7852204298,922.44108648780423,676491.86912237422,3998741.0647438001,676491.86912237422]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":186},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Miscellaneous"},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6324200913236445E-2},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.579908675798451E-2},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18938356164382822},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8219178082186893E-2},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7328767123280915E-2},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18869863013697891},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14212328767122578},{"$f":"VLOOKUP($M440,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19212328767122547},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.152487777550011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9337889269998892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5060030640563691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8180617879491792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3922122306442289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5365619422401399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7452651557584038E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3553365478453341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.152487777550011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9337889269998892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5060030640563691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8180617879491792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3922122306442289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5365619422401399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7452651557584038E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3553365478453341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13094465242081316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F440-$BE440,(SUMPRODUCT($V440:$AC440,$N440:$U440)*$D440*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.0689093114936696},{"$f":"IFERROR(-PV(discountRate,$BE440,(SUMPRODUCT($BL440:$BS440,$N440:$U440)*$BF440*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F440-$BE440,(($E440*SUM($AD440:$AF440))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":179.44285138523455},{"$f":"IFERROR(-PV(discountRate,$BE440,(($BH440*SUM($BT440:$BV440))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F440-$BE440,(SUMPRODUCT($AK440:$AR440,$N440:$U440)*$D440*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":7.0689093114936696},{"$f":"-PV(societalDiscountRate,$BE440,(SUMPRODUCT($CA440:$CH440,$N440:$U440)*$BF440*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F440-$BE440,(($E440*SUM($AS440:$AU440))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":179.44285138523455},{"$f":"IFERROR(-PV(societalDiscountRate,$BE440,(($BH440*SUM($CI440:$CK440))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F440-$BE440,($AZ440*$D440+$K440*$BA440+$L440*$BB440)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":25.100693946606551},{"$f":"-PV(discountRate,$F440-$BE440,($CP440*$BF440+$BI440*$CQ440+$BJ440*$CR440)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F440-$BE440),$D440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":177.09131960686346},{"$f":"IFERROR(-PV(discountRate,($BE440),$BF440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F440-$BE440),$E440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE440,\"_\",$F440-$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.95210386885410481},{"$f":"IFERROR(-PV(discountRate,($BE440),$BH440*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE440),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B440,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU440:CV440,CY440:DB440)*I440+SUM(CW440:CX440)*J440)*(1+'CE Parameters'!$F$12)","v":214.48852480123745},0,{"$f":"(SUM(DC440:DD440,DG440:DJ440)*I440+SUM(DE440:DF440)*J440)*(1+'CE Parameters'!$F$12)","v":214.48852480123745},0,186.51176069672823,0,25.100693946606551,0,186.51176069672823,25.100693946606551,0.95210386885410481,0,177.09131960686346,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CConsumerHome Energs Inc. CFFBehaviourialBehaviourialBehaviourial Savings - Email ReportsNoneNonePResidential-MiscellaneousNND"},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":186},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Consumer-Residential-Miscellaneous"},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6324200913236445E-2},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.579908675798451E-2},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18938356164382822},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":5.8219178082186893E-2},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7328767123280915E-2},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18869863013697891},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14212328767122578},{"$f":"VLOOKUP($M441,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19212328767122547},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0678034880515919E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7597586447018848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5629424528441658E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7486634751169104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.18771786036716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4476378172042015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4567979642094453E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1852985124159912E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0678034880515919E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7597586447018848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5629424528441658E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7486634751169104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.18771786036716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4476378172042015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4567979642094453E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1852985124159912E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13206944542657534},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F441-$BE441,(SUMPRODUCT($V441:$AC441,$N441:$U441)*$D441*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.8381744700325902},{"$f":"IFERROR(-PV(discountRate,$BE441,(SUMPRODUCT($BL441:$BS441,$N441:$U441)*$BF441*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F441-$BE441,(($E441*SUM($AD441:$AF441))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":179.44285138523455},{"$f":"IFERROR(-PV(discountRate,$BE441,(($BH441*SUM($BT441:$BV441))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F441-$BE441,(SUMPRODUCT($AK441:$AR441,$N441:$U441)*$D441*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":6.8381744700325902},{"$f":"-PV(societalDiscountRate,$BE441,(SUMPRODUCT($CA441:$CH441,$N441:$U441)*$BF441*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F441-$BE441,(($E441*SUM($AS441:$AU441))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":179.44285138523455},{"$f":"IFERROR(-PV(societalDiscountRate,$BE441,(($BH441*SUM($CI441:$CK441))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F441-$BE441,($AZ441*$D441+$K441*$BA441+$L441*$BB441)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":25.316304775067024},{"$f":"-PV(discountRate,$F441-$BE441,($CP441*$BF441+$BI441*$CQ441+$BJ441*$CR441)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F441-$BE441),$D441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":173.61894079104263},{"$f":"IFERROR(-PV(discountRate,($BE441),$BF441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F441-$BE441),$E441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE441,\"_\",$F441-$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0.93343516554323991},{"$f":"IFERROR(-PV(discountRate,($BE441),$BH441*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE441),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B441,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU441:CV441,CY441:DB441)*I441+SUM(CW441:CX441)*J441)*(1+'CE Parameters'!$F$12)","v":214.22317973355717},0,{"$f":"(SUM(DC441:DD441,DG441:DJ441)*I441+SUM(DE441:DF441)*J441)*(1+'CE Parameters'!$F$12)","v":214.22317973355717},0,186.28102585526713,0,25.316304775067024,0,186.28102585526713,25.316304775067024,0.93343516554323991,0,173.61894079104263,0]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":84905.660377358494},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M448,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1697120768334782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.780944488709944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4647760314286964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3613251180482154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1006102369264247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3339582269041691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4781384001168647E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0916492869564421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1697120768334782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.780944488709944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4647760314286964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3613251180482154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1006102369264247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3339582269041691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4781384001168647E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0916492869564421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13058641651412151},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F448-$BE448,(SUMPRODUCT($V448:$AC448,$N448:$U448)*$D448*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8866.1117877256984},{"$f":"IFERROR(-PV(discountRate,$BE448,(SUMPRODUCT($BL448:$BS448,$N448:$U448)*$BF448*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F448-$BE448,(($E448*SUM($AD448:$AF448))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE448,(($BH448*SUM($BT448:$BV448))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F448-$BE448,(SUMPRODUCT($AK448:$AR448,$N448:$U448)*$D448*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":8866.1117877256984},{"$f":"-PV(societalDiscountRate,$BE448,(SUMPRODUCT($CA448:$CH448,$N448:$U448)*$BF448*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F448-$BE448,(($E448*SUM($AS448:$AU448))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE448,(($BH448*SUM($CI448:$CK448))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11556.783348218471},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F448-$BE448,($AZ448*$D448+$K448*$BA448+$L448*$BB448)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":32978.449935958422},{"$f":"-PV(discountRate,$F448-$BE448,($CP448*$BF448+$BI448*$CQ448+$BJ448*$CR448)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F448-$BE448),$D448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":233460.31561694451},{"$f":"IFERROR(-PV(discountRate,($BE448),$BF448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F448-$BE448),$E448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE448,\"_\",$F448-$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE448),$BH448*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE448),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B448,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU448:CV448,CY448:DB448)*I448+SUM(CW448:CX448)*J448)*(1+'CE Parameters'!$F$12)","v":7647.0214169134142},0,{"$f":"(SUM(DC448:DD448,DG448:DJ448)*I448+SUM(DE448:DF448)*J448)*(1+'CE Parameters'!$F$12)","v":7647.0214169134142},0,6649.5838407942738,11556.783348218471,44535.233284176895,0,6649.5838407942738,36290.620800187287,0,11556.783348218471,175095.23671270837,11556.783348218471]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":84905.660377358494},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M449,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3388345250492524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.091112036555529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8557593646743993E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0067092142129432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4988680568500562E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8386794196357737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7625443088502922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4979254703397036E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3388345250492524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.091112036555529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8557593646743993E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0067092142129432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4988680568500562E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8386794196357737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7625443088502922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4979254703397036E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12992688218198509},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F449-$BE449,(SUMPRODUCT($V449:$AC449,$N449:$U449)*$D449*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9897.1372956368123},{"$f":"IFERROR(-PV(discountRate,$BE449,(SUMPRODUCT($BL449:$BS449,$N449:$U449)*$BF449*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F449-$BE449,(($E449*SUM($AD449:$AF449))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE449,(($BH449*SUM($BT449:$BV449))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F449-$BE449,(SUMPRODUCT($AK449:$AR449,$N449:$U449)*$D449*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9897.1372956368123},{"$f":"-PV(societalDiscountRate,$BE449,(SUMPRODUCT($CA449:$CH449,$N449:$U449)*$BF449*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F449-$BE449,(($E449*SUM($AS449:$AU449))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE449,(($BH449*SUM($CI449:$CK449))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11330.179753155362},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F449-$BE449,($AZ449*$D449+$K449*$BA449+$L449*$BB449)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":32811.890346270506},{"$f":"-PV(discountRate,$F449-$BE449,($CP449*$BF449+$BI449*$CQ449+$BJ449*$CR449)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F449-$BE449),$D449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":228882.66236955344},{"$f":"IFERROR(-PV(discountRate,($BE449),$BF449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F449-$BE449),$E449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE449,\"_\",$F449-$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE449),$BH449*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE449),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B449,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU449:CV449,CY449:DB449)*I449+SUM(CW449:CX449)*J449)*(1+'CE Parameters'!$F$12)","v":8536.2809174867489},0,{"$f":"(SUM(DC449:DD449,DG449:DJ449)*I449+SUM(DE449:DF449)*J449)*(1+'CE Parameters'!$F$12)","v":8536.2809174867489},0,7422.8529717276087,11330.179753155362,44142.070099425866,0,7422.8529717276087,35939.097512858243,0,11330.179753155362,171661.99677716507,11330.179753155362]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Man. CFF - V2Energy Manager EUL05Energy Manager EUL05Energy Manager EUL05 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.CIndustrial-Energy ManagerNND"},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":84905.660377358494},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.75},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.81},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"CUSTOM-Industrial-Miscellaneous_Industrial-Energy Manager"},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.06},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.09},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.12},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.21},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.13},{"$f":"VLOOKUP($M450,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.16},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5952351245505049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3884130121103419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2417558864760944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1790928188617293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6119686876443328E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1534212942438392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9021886247016434E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7120229231337447E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5952351245505049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3884130121103419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2417558864760944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1790928188617293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6119686876443328E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1534212942438392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9021886247016434E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7120229231337447E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12798320076066827},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F450-$BE450,(SUMPRODUCT($V450:$AC450,$N450:$U450)*$D450*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10517.242848264419},{"$f":"IFERROR(-PV(discountRate,$BE450,(SUMPRODUCT($BL450:$BS450,$N450:$U450)*$BF450*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F450-$BE450,(($E450*SUM($AD450:$AF450))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE450,(($BH450*SUM($BT450:$BV450))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F450-$BE450,(SUMPRODUCT($AK450:$AR450,$N450:$U450)*$D450*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10517.242848264419},{"$f":"-PV(societalDiscountRate,$BE450,(SUMPRODUCT($CA450:$CH450,$N450:$U450)*$BF450*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F450-$BE450,(($E450*SUM($AS450:$AU450))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE450,(($BH450*SUM($CI450:$CK450))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":11108.019365838589},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F450-$BE450,($AZ450*$D450+$K450*$BA450+$L450*$BB450)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":32321.030713581087},{"$f":"-PV(discountRate,$F450-$BE450,($CP450*$BF450+$BI450*$CQ450+$BJ450*$CR450)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$BK450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"$BK450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F450-$BE450),$D450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":224394.76702897399},{"$f":"IFERROR(-PV(discountRate,($BE450),$BF450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F450-$BE450),$E450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE450,\"_\",$F450-$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE450),$BH450*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE450),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B450,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU450:CV450,CY450:DB450)*I450+SUM(CW450:CX450)*J450)*(1+'CE Parameters'!$F$12)","v":9071.1219566280615},0,{"$f":"(SUM(DC450:DD450,DG450:DJ450)*I450+SUM(DE450:DF450)*J450)*(1+'CE Parameters'!$F$12)","v":9071.1219566280615},0,7887.9321361983148,11108.019365838589,43429.050079419678,0,7887.9321361983148,35348.792401024402,0,11108.019365838589,168296.07527173049,11108.019365838589]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M451,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1786217941403601E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5659100270843409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":2.9299365214389039E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":2.85424450323923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9152684932460609E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1358965531444419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9153692733066209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4182831201313144E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1786217941403601E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5659100270843409E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":2.9299365214389039E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":2.85424450323923E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9152684932460609E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1358965531444419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9153692733066209E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4182831201313144E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12822640265688789},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F451-$BE451,(SUMPRODUCT($V451:$AC451,$N451:$U451)*$D451*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE451,(SUMPRODUCT($BL451:$BS451,$N451:$U451)*$BF451*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F451-$BE451,(($E451*SUM($AD451:$AF451))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE451,(($BH451*SUM($BT451:$BV451))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F451-$BE451,(SUMPRODUCT($AK451:$AR451,$N451:$U451)*$D451*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE451,(SUMPRODUCT($CA451:$CH451,$N451:$U451)*$BF451*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F451-$BE451,(($E451*SUM($AS451:$AU451))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE451,(($BH451*SUM($CI451:$CK451))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.96116878123798544},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F451-$BE451,($AZ451*$D451+$K451*$BA451+$L451*$BB451)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F451-$BE451,($CP451*$BF451+$BI451*$CQ451+$BJ451*$CR451)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":24467.876865541224},{"$f":"$BK451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":24467.876865541224},{"$f":"$BK451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F451-$BE451),$D451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE451),$BF451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F451-$BE451),$E451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE451,\"_\",$F451-$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE451),$BH451*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE451),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B451,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU451:CV451,CY451:DB451)*I451+SUM(CW451:CX451)*J451)*(1+'CE Parameters'!$F$12)","v":0},23207.559620821365,{"$f":"(SUM(DC451:DD451,DG451:DJ451)*I451+SUM(DE451:DF451)*J451)*(1+'CE Parameters'!$F$12)","v":0},23207.559620821365,0,0.96116878123798544,0.96116878123798544,24467.876865541224,0,0.96116878123798544,0,0.96116878123798544,0,0.96116878123798544]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M452,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2804941219857451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6535661863675954E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.334374279072698E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":2.5640391585754926E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7396878100521176E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0340437906528354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2410161830682523E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":2.7515198705511206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2804941219857451E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6535661863675954E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.334374279072698E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":2.5640391585754926E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7396878100521176E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0340437906528354E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2410161830682523E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":2.7515198705511206E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12887081531643918},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F452-$BE452,(SUMPRODUCT($V452:$AC452,$N452:$U452)*$D452*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE452,(SUMPRODUCT($BL452:$BS452,$N452:$U452)*$BF452*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F452-$BE452,(($E452*SUM($AD452:$AF452))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE452,(($BH452*SUM($BT452:$BV452))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F452-$BE452,(SUMPRODUCT($AK452:$AR452,$N452:$U452)*$D452*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE452,(SUMPRODUCT($CA452:$CH452,$N452:$U452)*$BF452*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F452-$BE452,(($E452*SUM($AS452:$AU452))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE452,(($BH452*SUM($CI452:$CK452))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.94232233454704462},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F452-$BE452,($AZ452*$D452+$K452*$BA452+$L452*$BB452)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F452-$BE452,($CP452*$BF452+$BI452*$CQ452+$BJ452*$CR452)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23988.114574060026},{"$f":"$BK452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23988.114574060026},{"$f":"$BK452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F452-$BE452),$D452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE452),$BF452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F452-$BE452),$E452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE452,\"_\",$F452-$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE452),$BH452*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE452),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B452,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU452:CV452,CY452:DB452)*I452+SUM(CW452:CX452)*J452)*(1+'CE Parameters'!$F$12)","v":0},22752.509432177809,{"$f":"(SUM(DC452:DD452,DG452:DJ452)*I452+SUM(DE452:DF452)*J452)*(1+'CE Parameters'!$F$12)","v":0},22752.509432177809,0,0.94232233454704462,0.94232233454704462,23988.114574060026,0,0.94232233454704462,0,0.94232233454704462,0,0.94232233454704462]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M453,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.152487777550011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9337889269998892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5060030640563691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8180617879491792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3922122306442289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5365619422401399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7452651557584038E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3553365478453341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.152487777550011E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9337889269998892E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5060030640563691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8180617879491792E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3922122306442289E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5365619422401399E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7452651557584038E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3553365478453341E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13094465242081316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F453-$BE453,(SUMPRODUCT($V453:$AC453,$N453:$U453)*$D453*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE453,(SUMPRODUCT($BL453:$BS453,$N453:$U453)*$BF453*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F453-$BE453,(($E453*SUM($AD453:$AF453))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE453,(($BH453*SUM($BT453:$BV453))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F453-$BE453,(SUMPRODUCT($AK453:$AR453,$N453:$U453)*$D453*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE453,(SUMPRODUCT($CA453:$CH453,$N453:$U453)*$BF453*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F453-$BE453,(($E453*SUM($AS453:$AU453))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE453,(($BH453*SUM($CI453:$CK453))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.9238454260265142},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F453-$BE453,($AZ453*$D453+$K453*$BA453+$L453*$BB453)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F453-$BE453,($CP453*$BF453+$BI453*$CQ453+$BJ453*$CR453)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23517.759386333357},{"$f":"$BK453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23517.759386333357},{"$f":"$BK453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F453-$BE453),$D453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE453),$BF453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F453-$BE453),$E453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE453,\"_\",$F453-$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE453),$BH453*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE453),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B453,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU453:CV453,CY453:DB453)*I453+SUM(CW453:CX453)*J453)*(1+'CE Parameters'!$F$12)","v":0},22306.381796252754,{"$f":"(SUM(DC453:DD453,DG453:DJ453)*I453+SUM(DE453:DF453)*J453)*(1+'CE Parameters'!$F$12)","v":0},22306.381796252754,0,0.9238454260265142,0.9238454260265142,23517.759386333357,0,0.9238454260265142,0,0.9238454260265142,0,0.9238454260265142]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEnergy Perce ProgramEnergy Performance PPerformance ProgramEnergy Performance ProgramProvincialProvincialPl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M454,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0678034880515919E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7597586447018848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5629424528441658E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7486634751169104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.18771786036716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4476378172042015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4567979642094453E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1852985124159912E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0678034880515919E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7597586447018848E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5629424528441658E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7486634751169104E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.18771786036716E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4476378172042015E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4567979642094453E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1852985124159912E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935601},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038103},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13206944542657534},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F454-$BE454,(SUMPRODUCT($V454:$AC454,$N454:$U454)*$D454*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE454,(SUMPRODUCT($BL454:$BS454,$N454:$U454)*$BF454*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F454-$BE454,(($E454*SUM($AD454:$AF454))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(discountRate,$BE454,(($BH454*SUM($BT454:$BV454))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F454-$BE454,(SUMPRODUCT($AK454:$AR454,$N454:$U454)*$D454*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$BE454,(SUMPRODUCT($CA454:$CH454,$N454:$U454)*$BF454*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F454-$BE454,(($E454*SUM($AS454:$AU454))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"IFERROR(-PV(societalDiscountRate,$BE454,(($BH454*SUM($CI454:$CK454))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0.90573080982991583},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F454-$BE454,($AZ454*$D454+$K454*$BA454+$L454*$BB454)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"-PV(discountRate,$F454-$BE454,($CP454*$BF454+$BI454*$CQ454+$BJ454*$CR454)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23056.626849346427},{"$f":"$BK454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23056.626849346427},{"$f":"$BK454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F454-$BE454),$D454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE454),$BF454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F454-$BE454),$E454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE454,\"_\",$F454-$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"IFERROR(-PV(discountRate,($BE454),$BH454*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE454),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B454,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU454:CV454,CY454:DB454)*I454+SUM(CW454:CX454)*J454)*(1+'CE Parameters'!$F$12)","v":0},21869.001761032108,{"$f":"(SUM(DC454:DD454,DG454:DJ454)*I454+SUM(DE454:DF454)*J454)*(1+'CE Parameters'!$F$12)","v":0},21869.001761032108,0,0.90573080982991583,0.90573080982991583,23056.626849346427,0,0.90573080982991583,0,0.90573080982991583,0,0.90573080982991583]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7500},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.89037900000000003},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":300},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1300},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M455,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3901667073363598E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0968607012585166E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8326327913610639E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7409674919692881E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3853043920506797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8042203292448472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7226999775592413E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.420108904678118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3901667073363598E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0968607012585166E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8326327913610639E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7409674919692881E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3853043920506797E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8042203292448472E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7226999775592413E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.420108904678118E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12765309143898834},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F455-$BE455,(SUMPRODUCT($V455:$AC455,$N455:$U455)*$D455*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2074.3096450889375},{"$f":"IFERROR(-PV(discountRate,$BE455,(SUMPRODUCT($BL455:$BS455,$N455:$U455)*$BF455*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F455-$BE455,(($E455*SUM($AD455:$AF455))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(discountRate,$BE455,(($BH455*SUM($BT455:$BV455))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F455-$BE455,(SUMPRODUCT($AK455:$AR455,$N455:$U455)*$D455*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2074.3096450889375},{"$f":"-PV(societalDiscountRate,$BE455,(SUMPRODUCT($CA455:$CH455,$N455:$U455)*$BF455*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F455-$BE455,(($E455*SUM($AS455:$AU455))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(societalDiscountRate,$BE455,(($BH455*SUM($CI455:$CK455))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2402.9219530949636},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":288.35063437139564},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":288.35063437139564},{"$f":"-PV(discountRate,$F455-$BE455,($AZ455*$D455+$K455*$BA455+$L455*$BB455)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6908.8078549632182},{"$f":"-PV(discountRate,$F455-$BE455,($CP455*$BF455+$BI455*$CQ455+$BJ455*$CR455)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1249.519415609381},{"$f":"$BK455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1249.519415609381},{"$f":"$BK455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F455-$BE455),$D455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":48784.597661639418},{"$f":"IFERROR(-PV(discountRate,($BE455),$BF455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F455-$BE455),$E455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE455,\"_\",$F455-$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.791570837516379},{"$f":"IFERROR(-PV(discountRate,($BE455),$BH455*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE455),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B455,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU455:CV455,CY455:DB455)*I455+SUM(CW455:CX455)*J455)*(1+'CE Parameters'!$F$12)","v":3561.8394108720586},1500.3844675124951,{"$f":"(SUM(DC455:DD455,DG455:DJ455)*I455+SUM(DE455:DF455)*J455)*(1+'CE Parameters'!$F$12)","v":3561.8394108720586},1500.3844675124951,3097.2516616278772,2691.2725874663593,9311.7298080581822,1249.519415609381,3097.2516616278772,9392.8162067806807,5.6178237123908872,2691.2725874663593,47321.059731790236,2691.2725874663593]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7500},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.89037900000000003},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":750},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1300},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M456,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4363159263146955E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2117941392379309E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.017394530770755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9125770454348591E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4650585599600258E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9246992501960974E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6917375327472877E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4483192985669368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4363159263146955E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2117941392379309E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.017394530770755E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9125770454348591E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4650585599600258E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9246992501960974E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6917375327472877E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4483192985669368E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12717493459426019},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F456-$BE456,(SUMPRODUCT($V456:$AC456,$N456:$U456)*$D456*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2121.6839621725044},{"$f":"IFERROR(-PV(discountRate,$BE456,(SUMPRODUCT($BL456:$BS456,$N456:$U456)*$BF456*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F456-$BE456,(($E456*SUM($AD456:$AF456))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(discountRate,$BE456,(($BH456*SUM($BT456:$BV456))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F456-$BE456,(SUMPRODUCT($AK456:$AR456,$N456:$U456)*$D456*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2121.6839621725044},{"$f":"-PV(societalDiscountRate,$BE456,(SUMPRODUCT($CA456:$CH456,$N456:$U456)*$BF456*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F456-$BE456,(($E456*SUM($AS456:$AU456))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(societalDiscountRate,$BE456,(($BH456*SUM($CI456:$CK456))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2355.8058363676114},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":706.74175091028349},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":706.74175091028349},{"$f":"-PV(discountRate,$F456-$BE456,($AZ456*$D456+$K456*$BA456+$L456*$BB456)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6882.9291729232991},{"$f":"-PV(discountRate,$F456-$BE456,($CP456*$BF456+$BI456*$CQ456+$BJ456*$CR456)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1225.0190349111581},{"$f":"$BK456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1225.0190349111581},{"$f":"$BK456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F456-$BE456),$D456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":47828.036923175903},{"$f":"IFERROR(-PV(discountRate,($BE456),$BF456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F456-$BE456),$E456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE456,\"_\",$F456-$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.6780106250160589},{"$f":"IFERROR(-PV(discountRate,($BE456),$BH456*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE456),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B456,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU456:CV456,CY456:DB456)*I456+SUM(CW456:CX456)*J456)*(1+'CE Parameters'!$F$12)","v":3614.685461578777},1895.0102147741068,{"$f":"(SUM(DC456:DD456,DG456:DJ456)*I456+SUM(DE456:DF456)*J456)*(1+'CE Parameters'!$F$12)","v":3614.685461578777},1895.0102147741068,3143.204749198937,3062.5475872778948,9238.735009290911,1225.0190349111581,3143.204749198937,9738.9888850134939,5.5076703062655774,3062.5475872778948,46393.195815480627,3062.5475872778948]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7500},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.89037900000000003},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":750},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1300},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M457,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4347377407576431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2813432366946888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1222374051598169E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1284800515729587E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5754465059112265E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.06076173565737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7402103723333621E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.5386682973357758E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4347377407576431E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2813432366946888E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1222374051598169E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1284800515729587E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5754465059112265E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.06076173565737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7402103723333621E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.5386682973357758E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12673834217307264},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F457-$BE457,(SUMPRODUCT($V457:$AC457,$N457:$U457)*$D457*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2174.4456155985408},{"$f":"IFERROR(-PV(discountRate,$BE457,(SUMPRODUCT($BL457:$BS457,$N457:$U457)*$BF457*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F457-$BE457,(($E457*SUM($AD457:$AF457))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(discountRate,$BE457,(($BH457*SUM($BT457:$BV457))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F457-$BE457,(SUMPRODUCT($AK457:$AR457,$N457:$U457)*$D457*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2174.4456155985408},{"$f":"-PV(societalDiscountRate,$BE457,(SUMPRODUCT($CA457:$CH457,$N457:$U457)*$BF457*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F457-$BE457,(($E457*SUM($AS457:$AU457))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(societalDiscountRate,$BE457,(($BH457*SUM($CI457:$CK457))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2309.6135650662854},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":692.88406951988566},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":692.88406951988566},{"$f":"-PV(discountRate,$F457-$BE457,($AZ457*$D457+$K457*$BA457+$L457*$BB457)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6859.3000299474725},{"$f":"-PV(discountRate,$F457-$BE457,($CP457*$BF457+$BI457*$CQ457+$BJ457*$CR457)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1200.9990538344684},{"$f":"$BK457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1200.9990538344684},{"$f":"$BK457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F457-$BE457),$D457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":46890.232277623443},{"$f":"IFERROR(-PV(discountRate,($BE457),$BF457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F457-$BE457),$E457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE457,\"_\",$F457-$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.5666770833490782},{"$f":"IFERROR(-PV(discountRate,($BE457),$BH457*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE457),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B457,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU457:CV457,CY457:DB457)*I457+SUM(CW457:CX457)*J457)*(1+'CE Parameters'!$F$12)","v":3673.5410859755207},1857.8531517393199,{"$f":"(SUM(DC457:DD457,DG457:DJ457)*I457+SUM(DE457:DF457)*J457)*(1+'CE Parameters'!$F$12)","v":3673.5410859755207},1857.8531517393199,3194.3835530221922,3002.497634586171,9168.913595013757,1200.9990538344684,3194.3835530221922,9656.0186636352191,5.3996767708486058,3002.497634586171,45483.525309294739,3002.497634586171]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessBRI Oshawaa PUCN CFFMotors / CurtainsMotors / CurtainsArchetype - New Participant (Estimate)VariousVariousP-Commercial-RefrigerationNND"},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":2},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":7500},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.89037900000000003},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":8},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":750},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":1300},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.97},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Refrigeration"},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.6039424070608102E-2},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.6309994183029556E-2},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18685093322378829},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.1038645536600163E-2},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.7469725175593219E-2},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18906246915253588},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14259440916728233},{"$f":"VLOOKUP($M458,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.19063439949055316},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4824999139280987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3301587137557683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2301426330487696E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1617460322187515E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5808313350068151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.129246505595402E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7893394945267181E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6146391450882158E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4824999139280987E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3301587137557683E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2301426330487696E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1617460322187515E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5808313350068151E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.129246505595402E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7893394945267181E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6146391450882158E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592325},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935606},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4558},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12605382969394247},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7841999999999997E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999993},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F458-$BE458,(SUMPRODUCT($V458:$AC458,$N458:$U458)*$D458*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2209.0722212236424},{"$f":"IFERROR(-PV(discountRate,$BE458,(SUMPRODUCT($BL458:$BS458,$N458:$U458)*$BF458*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F458-$BE458,(($E458*SUM($AD458:$AF458))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(discountRate,$BE458,(($BH458*SUM($BT458:$BV458))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F458-$BE458,(SUMPRODUCT($AK458:$AR458,$N458:$U458)*$D458*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":2209.0722212236424},{"$f":"-PV(societalDiscountRate,$BE458,(SUMPRODUCT($CA458:$CH458,$N458:$U458)*$BF458*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F458-$BE458,(($E458*SUM($AS458:$AU458))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":1118.7333050428947},{"$f":"IFERROR(-PV(societalDiscountRate,$BE458,(($BH458*SUM($CI458:$CK458))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":2264.3270245747894},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":679.2981073724369},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":679.2981073724369},{"$f":"-PV(discountRate,$F458-$BE458,($AZ458*$D458+$K458*$BA458+$L458*$BB458)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":6822.2530212199554},{"$f":"-PV(discountRate,$F458-$BE458,($CP458*$BF458+$BI458*$CQ458+$BJ458*$CR458)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":1177.4500527788905},{"$f":"$BK458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":1177.4500527788905},{"$f":"$BK458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F458-$BE458),$D458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":45970.815958454368},{"$f":"IFERROR(-PV(discountRate,($BE458),$BF458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F458-$BE458),$E458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE458,\"_\",$F458-$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":5.4575265523030199},{"$f":"IFERROR(-PV(discountRate,($BE458),$BH458*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE458),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B458,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU458:CV458,CY458:DB458)*I458+SUM(CW458:CX458)*J458)*(1+'CE Parameters'!$F$12)","v":3712.1670645503218},1821.4246585679607,{"$f":"(SUM(DC458:DD458,DG458:DJ458)*I458+SUM(DE458:DF458)*J458)*(1+'CE Parameters'!$F$12)","v":3712.1670645503218},1821.4246585679607,3227.9713604785411,2943.6251319472262,9086.5800457947444,1177.4500527788905,3227.9713604785411,9561.210562530583,5.2938007557339288,2943.6251319472262,44591.691479700734,2943.6251319472262]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90847.549532143647},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M459,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2041898375696433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7129632387610884E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.249222083508551E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0663164298985267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0095598268174555E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.2303156062276128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.6362075192714713E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.1759777793287189E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2041898375696433E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7129632387610884E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.249222083508551E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0663164298985267E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0095598268174555E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.2303156062276128E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.6362075192714713E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.1759777793287189E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12931188411827263},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F459-$BE459,(SUMPRODUCT($V459:$AC459,$N459:$U459)*$D459*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9317.8878514484422},{"$f":"IFERROR(-PV(discountRate,$BE459,(SUMPRODUCT($BL459:$BS459,$N459:$U459)*$BF459*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F459-$BE459,(($E459*SUM($AD459:$AF459))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(discountRate,$BE459,(($BH459*SUM($BT459:$BV459))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F459-$BE459,(SUMPRODUCT($AK459:$AR459,$N459:$U459)*$D459*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9317.8878514484422},{"$f":"-PV(societalDiscountRate,$BE459,(SUMPRODUCT($CA459:$CH459,$N459:$U459)*$BF459*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F459-$BE459,(($E459*SUM($AS459:$AU459))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(societalDiscountRate,$BE459,(($BH459*SUM($CI459:$CK459))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":52427.388067526474},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F459-$BE459,($AZ459*$D459+$K459*$BA459+$L459*$BB459)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":34941.958806275965},{"$f":"-PV(discountRate,$F459-$BE459,($CP459*$BF459+$BI459*$CQ459+$BJ459*$CR459)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":24467.876865541224},{"$f":"$BK459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":24467.876865541224},{"$f":"$BK459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F459-$BE459),$D459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":254794.36167609371},{"$f":"IFERROR(-PV(discountRate,($BE459),$BF459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F459-$BE459),$E459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE459,\"_\",$F459-$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":121.00330721103494},{"$f":"IFERROR(-PV(discountRate,($BE459),$BH459*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE459),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B459,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU459:CV459,CY459:DB459)*I459+SUM(CW459:CX459)*J459)*(1+'CE Parameters'!$F$12)","v":33839.44349347036},23207.559620821365,{"$f":"(SUM(DC459:DD459,DG459:DJ459)*I459+SUM(DE459:DF459)*J459)*(1+'CE Parameters'!$F$12)","v":33839.44349347036},23207.559620821365,29425.603037800316,52427.388067526474,87369.346873802438,24467.876865541224,29425.603037800316,85569.51955368623,111.49286508870843,52427.388067526474,241670.14457943116,52427.388067526474]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90847.549532143647},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M460,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1697120768334782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.780944488709944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4647760314286964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3613251180482154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1006102369264247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.3339582269041691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4781384001168647E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.0916492869564421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1697120768334782E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.780944488709944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4647760314286964E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3613251180482154E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1006102369264247E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.3339582269041691E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4781384001168647E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.0916492869564421E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.13058641651412151},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F460-$BE460,(SUMPRODUCT($V460:$AC460,$N460:$U460)*$D460*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9449.728231097899},{"$f":"IFERROR(-PV(discountRate,$BE460,(SUMPRODUCT($BL460:$BS460,$N460:$U460)*$BF460*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F460-$BE460,(($E460*SUM($AD460:$AF460))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(discountRate,$BE460,(($BH460*SUM($BT460:$BV460))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F460-$BE460,(SUMPRODUCT($AK460:$AR460,$N460:$U460)*$D460*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":9449.728231097899},{"$f":"-PV(societalDiscountRate,$BE460,(SUMPRODUCT($CA460:$CH460,$N460:$U460)*$BF460*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F460-$BE460,(($E460*SUM($AS460:$AU460))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(societalDiscountRate,$BE460,(($BH460*SUM($CI460:$CK460))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":51399.400066202434},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F460-$BE460,($AZ460*$D460+$K460*$BA460+$L460*$BB460)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":35286.356065481341},{"$f":"-PV(discountRate,$F460-$BE460,($CP460*$BF460+$BI460*$CQ460+$BJ460*$CR460)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23988.114574060026},{"$f":"$BK460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23988.114574060026},{"$f":"$BK460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F460-$BE460),$D460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":249798.3938000919},{"$f":"IFERROR(-PV(discountRate,($BE460),$BF460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F460-$BE460),$E460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE460,\"_\",$F460-$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":118.63069334415189},{"$f":"IFERROR(-PV(discountRate,($BE460),$BH460*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE460),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B460,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU460:CV460,CY460:DB460)*I460+SUM(CW460:CX460)*J460)*(1+'CE Parameters'!$F$12)","v":33983.25031051274},22752.509432177809,{"$f":"(SUM(DC460:DD460,DG460:DJ460)*I460+SUM(DE460:DF460)*J460)*(1+'CE Parameters'!$F$12)","v":33983.25031051274},22752.509432177809,29550.652443924126,51399.400066202434,86685.756131683767,23988.114574060026,29550.652443924126,84868.189233785801,109.3067304791259,51399.400066202434,236931.51429356,51399.400066202434]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90847.549532143647},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M461,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3388345250492524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.091112036555529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8557593646743993E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.0067092142129432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.4988680568500562E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.8386794196357737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7625443088502922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.4979254703397036E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3388345250492524E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.091112036555529E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8557593646743993E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.0067092142129432E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.4988680568500562E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.8386794196357737E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7625443088502922E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.4979254703397036E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12992688218198509},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F461-$BE461,(SUMPRODUCT($V461:$AC461,$N461:$U461)*$D461*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10513.277437936096},{"$f":"IFERROR(-PV(discountRate,$BE461,(SUMPRODUCT($BL461:$BS461,$N461:$U461)*$BF461*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F461-$BE461,(($E461*SUM($AD461:$AF461))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(discountRate,$BE461,(($BH461*SUM($BT461:$BV461))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F461-$BE461,(SUMPRODUCT($AK461:$AR461,$N461:$U461)*$D461*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":10513.277437936096},{"$f":"-PV(societalDiscountRate,$BE461,(SUMPRODUCT($CA461:$CH461,$N461:$U461)*$BF461*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F461-$BE461,(($E461*SUM($AS461:$AU461))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(societalDiscountRate,$BE461,(($BH461*SUM($CI461:$CK461))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":50391.568692355322},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F461-$BE461,($AZ461*$D461+$K461*$BA461+$L461*$BB461)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":35108.140260940447},{"$f":"-PV(discountRate,$F461-$BE461,($CP461*$BF461+$BI461*$CQ461+$BJ461*$CR461)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23517.759386333357},{"$f":"$BK461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23517.759386333357},{"$f":"$BK461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F461-$BE461),$D461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":244900.38607852146},{"$f":"IFERROR(-PV(discountRate,($BE461),$BF461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F461-$BE461),$E461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE461,\"_\",$F461-$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":116.30460131779596},{"$f":"IFERROR(-PV(discountRate,($BE461),$BH461*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE461),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B461,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU461:CV461,CY461:DB461)*I461+SUM(CW461:CX461)*J461)*(1+'CE Parameters'!$F$12)","v":35143.332120122308},22306.381796252754,{"$f":"(SUM(DC461:DD461,DG461:DJ461)*I461+SUM(DE461:DF461)*J461)*(1+'CE Parameters'!$F$12)","v":35143.332120122308},22306.381796252754,30559.419234888963,50391.568692355322,85499.708953295776,23517.759386333357,30559.419234888963,83691.321783290769,107.16346125404499,50391.568692355322,232285.79832701958,50391.568692355322]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessEBCx Oshawnc. CFF-V2EBCx MeasuresEBCx MeasuresEBCx Measures Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Pl-Miscellaneous_EquipmentNND"},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":90847.549532143647},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":43.144023569023517},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":3},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":25456.379090909089},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.94849094379354182},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0.9214034530003391},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":"PSP-Business-Commercial-Miscellaneous_Equipment"},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.9591073463364087E-2},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":7.8137871250892194E-2},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18364917548719947},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":6.2040277929300176E-2},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":8.9097736062789187E-2},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18304427224862629},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.14769453509538569},{"$f":"VLOOKUP($M462,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":0.18674505846250078},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.5952351245505049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.3884130121103419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.2417558864760944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1790928188617293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.6119686876443328E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.1534212942438392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9021886247016434E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7120229231337447E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.5952351245505049E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.3884130121103419E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.2417558864760944E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1790928188617293E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.6119686876443328E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.1534212942438392E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9021886247016434E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7120229231337447E-2},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":165.39005769592328},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.9041528321935597},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":4.8227770280038094},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":8.4557999999999982},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.12798320076066827},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.17248811334031713},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":3.7842000000000005E-6},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.34743191039999999},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":0.41068298555999994},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F462-$BE462,(SUMPRODUCT($V462:$AC462,$N462:$U462)*$D462*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":11191.384698859336},{"$f":"IFERROR(-PV(discountRate,$BE462,(SUMPRODUCT($BL462:$BS462,$N462:$U462)*$BF462*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F462-$BE462,(($E462*SUM($AD462:$AF462))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(discountRate,$BE462,(($BH462*SUM($BT462:$BV462))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"-PV(societalDiscountRate,$F462-$BE462,(SUMPRODUCT($AK462:$AR462,$N462:$U462)*$D462*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":11191.384698859336},{"$f":"-PV(societalDiscountRate,$BE462,(SUMPRODUCT($CA462:$CH462,$N462:$U462)*$BF462*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":0},{"$f":"-PV(societalDiscountRate,$F462-$BE462,(($E462*SUM($AS462:$AU462))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":22343.817714572888},{"$f":"IFERROR(-PV(societalDiscountRate,$BE462,(($BH462*SUM($CI462:$CK462))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},0,0,0,0,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":49403.498717995404},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F462-$BE462,($AZ462*$D462+$K462*$BA462+$L462*$BB462)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":34582.929166699047},{"$f":"-PV(discountRate,$F462-$BE462,($CP462*$BF462+$BI462*$CQ462+$BJ462*$CR462)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":0},{"$f":"$H462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":23056.626849346427},{"$f":"$BK462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"$H462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":23056.626849346427},{"$f":"$BK462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,($F462-$BE462),$D462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":240098.41772404063},{"$f":"IFERROR(-PV(discountRate,($BE462),$BF462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F462-$BE462),$E462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE462,\"_\",$F462-$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":114.02411893901564},{"$f":"IFERROR(-PV(discountRate,($BE462),$BH462*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE462),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B462,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU462:CV462,CY462:DB462)*I462+SUM(CW462:CX462)*J462)*(1+'CE Parameters'!$F$12)","v":35882.987505414589},21869.001761032108,{"$f":"(SUM(DC462:DD462,DG462:DJ462)*I462+SUM(DE462:DF462)*J462)*(1+'CE Parameters'!$F$12)","v":35882.987505414589},21869.001761032108,31202.597830795297,49403.498717995404,83986.427884694451,23056.626849346427,31202.597830795297,82205.093842462986,105.06221691573037,49403.498717995404,227731.17483041136,49403.498717995404]

{"sheet":"VBA References","index":32,"n_rows":37,"n_cols":141,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,137,6,138],[6,139,6,140],[6,127,6,128],[6,129,6,130],[6,131,6,132],[6,133,6,134],[6,135,6,136],[15,1,15,3],[18,1,18,3],[3,0,3,3],[11,0,11,3],[17,24,17,28],[17,4,17,7],[17,8,17,11],[17,12,17,15],[17,16,17,19],[17,20,17,23]]}
[]
["Code Reference"]
[]
["Measure Selection & CE Results",null,null,null,null,null,null,null,null,null,null,"Behind the Meter Project (True/False)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","TOTAL INCENTIVE","TOTAL IESO VARIABLE PROGRAM COSTS","TOTAL LDC VARIABLE PROGRAM COSTS","TRC BENEFITS","TRC COSTS","TRC RATIO","TRC NET BENEFITS","SC BENEFITS","SC COSTS","SC RATIO","SC NET BENEFITS","PAC BENEFITS","PAC COSTS","PAC RATIO","PAC NET BENEFITS","PC BENEFITS","PC COSTS","PC RATIO","PC NET BENEFITS","RIM BENEFITS","RIM COSTS","RIM RATIO","RIM NET BENEFITS","LC BENEFITS (DEMAND)","LC BENEFITS (ENERGY)","LC COSTS","LC METRIC (DEMAND)","LC METRIC (ENERGY)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,30000,34),MATCH($R$6,OFFSET(Measures!$A$1,4,0,1,34),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($S$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($T$6,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#VALUE!"}},{"$f":"$K6*$L6","v":{"$error":"#VALUE!"}},{"$f":"$K6*$M6","v":{"$error":"#VALUE!"}},{"$f":"$K6*$N6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DX7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DY7","v":{"$error":"#VALUE!"}},{"$f":"$X6/$Y6","v":{"$error":"#VALUE!"}},{"$f":"$X6-$Y6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$DZ7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EA7","v":{"$error":"#VALUE!"}},{"$f":"$AB6/$AC6","v":{"$error":"#VALUE!"}},{"$f":"$AB6-$AC6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EB7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EC7","v":{"$error":"#VALUE!"}},{"$f":"$AF6/$AG6","v":{"$error":"#VALUE!"}},{"$f":"$AF6-$AG6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$ED7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EE7","v":{"$error":"#VALUE!"}},{"$f":"$AJ6/$AK6","v":{"$error":"#VALUE!"}},{"$f":"$AJ6-$AK6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EF7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EG7","v":{"$error":"#VALUE!"}},{"$f":"$AN6/$AO6","v":{"$error":"#VALUE!"}},{"$f":"$AN6-$AO6","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EH7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EJ7","v":{"$error":"#VALUE!"}},{"$f":"$K6*'Measure CE Results'!$EI7","v":{"$error":"#VALUE!"}},{"$f":"$AR6/$AT6","v":{"$error":"#DIV/0!"}},{"$f":"$AT6/$AS6","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($A6,OFFSET(Measures!$A$1,4,0,30000,35),MATCH($M$6,OFFSET(Measures!$A$1,4,0,1,35),0),FALSE)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRC",null,"SC",null,"PAC",null,"PC",null,"RIM",null,"LC ($/kW)",null,"LC ($/MWh)"]
["Measure CE Results","ID","FIRST YEAR DEMAND SAVINGS (KW)","FIRST YEAR ENERGY SAVINGS (KWH)","PEAK DEMAND SAVINGS (KW)","EFFECTIVE USEFUL LIFE (YEAR)","VARIABLE PROGRAM COST ($)","INCREMENTAL LIFE CYCLE COST ($)","NET-TO-GROSS (ENERGY)","NET-TO-GROSS (DEMAND)","FIRST YEAR NATURAL GAS SAVINGS (MMBtu)","FIRST YEAR WATER SAVINGS (Litre)","END USE LOAD PROFILE","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","REMAINNG USEFUL LIFE \n(YEARS)","REMAINNG USEFUL LIFE ANNUAL ENERGY SAVINGS (KWH)","REMAINNG USEFUL LIFE ANNUAL DEMAND SAVINGS (KW)","REMAINNG USEFUL LIFE PEAK DEMAND SAVINGS (KW)","REMAINING LIFE NATURAL GAS SAVINGS (MMBtu)","REMAINING USEFUL LIFE WATER SAVINGS (Litre)","REMAINING USEFUL LIFE INCREMENTAL LIFE CYCLE COST ($)","Winter Peak","Winter Mid-Peak","Winter Off Peak","Summer Peak","Summer Mid-Peak","Summer Off Peak","Shoulder Mid-Peak","Shoulder Off Peak","Generation","Transmission","Distribution","Residential/ Commercial Space Heating","Residential/ Commercial Water Heating","Industrial Process","Avoided Water Cost\n$/Litre","Winter Peak (SOC)","Winter Mid-Peak (SOC)","Winter Off Peak (SOC)","Summer Peak (SOC)","Summer Mid-Peak (SOC)","Summer Off Peak (SOC)","Shoulder Mid-Peak (SOC)","Shoulder Off Peak (SOC)","Generation (SOC)","Transmission (SOC)","Distribution (SOC)","Residential/ Commercial Space Heating (SOC)","Residential/ Commercial Water Heating (SOC)","Industrial Process (SOC)","Avoided Water Cost\n$/Litre (SOC)","Electricity ($/kWh)","Natural Gas ($/MMBtu)","Water ($/L)","Propane ($/L)","Heating Oil ($/L)","(EUL - RUL): PV of AC - Elec kWh - Std","RUL: PV of AC - Elec kWh - Std","(EUL - RUL): PV of AC - Elec kW - Std","RUL: PV of AC - Elec kW - Std","(EUL - RUL): PV of AC - Nat Gas - Std","RUL: PV of AC - Nat Gas - Std","(EUL - RUL): PV of AC - Waterh - Std","RUL: PV of AC - Waterh - Std","(EUL - RUL): PV of AC - Elec kWh - Societal","RUL: PV of AC - Elec kWh - Societal","(EUL - RUL): PV of AC - Elec kW - Societal","RUL: PV of AC - Elec kW - Societal","(EUL - RUL): PV of AC - Nat Gas - Societal","RUL: PV of AC - Nat Gas - Societal","(EUL - RUL): PV of AC - Waterh - Societal","RUL: PV of AC - Waterh - Societal","Incentives","Variable Program Cost ($)","Variable Program Cost ($) - Societal","(EUL - RUL): PV of Lost Revenue","RUL: PV of Lost Revenue","PV of Incremental Costs","Early Replacement: PV of Incremental Costs","PV of Incremental Costs - Societal","Early Replacement: PV of Incremental Costs - Societal","(EUL - RUL): PV kWh","RUL: PV kWh","(EUL - RUL): PV kW","RUL: PV kW","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs","Benefits","Costs"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Engineered LightingEngineered LightingEngineered Lighting Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Crcial-Engineered LightingynD"},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($C$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($D$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($E$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($F$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1)","v":0},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($H$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($I$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($J$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($K$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($L$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($M$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($N$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($O$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($P$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($Q$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($R$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($S$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($T$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($M10,OFFSET('Formatted Load Profiles'!$A$1,4,1,30000,13),MATCH($U$7,OFFSET('Formatted Load Profiles'!$A$1,4,1,1,13),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(V$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(W$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(X$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Y$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(Z$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(AJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(AY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(AZ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BA$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BB$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BC$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(BD$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BE$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BF$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BG$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BI$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BJ$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),MATCH($BK$7,OFFSET(Measures!$A$1,4,0,1,33),0),FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BP$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BQ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BR$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BS$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BT$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BU$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BV$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BW$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BX$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BY$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(BZ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CA$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CB$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CC$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CD$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CE$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CF$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CG$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CH$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CI$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CJ$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CK$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CL$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CM$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CN$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CO$7,OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CP$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CQ$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CR$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CS$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Rates Table'!$A$1,5,1,900,8),MATCH(CT$7,OFFSET('Levelized Rates Table'!$A$1,5,1,1,8),0),FALSE),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(SUMPRODUCT($V10:$AC10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,(SUMPRODUCT($BL10:$BS10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(($E10*SUM($AD10:$AF10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,(($BH10*SUM($BT10:$BV10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,(K10*AG10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,($BI10*$CL10),0,0),0)","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($L10*$AJ10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,$BE10,($BJ10*$BZ10),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(SUMPRODUCT($AK10:$AR10,$N10:$U10)*$D10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(societalDiscountRate,$BE10,(SUMPRODUCT($CA10:$CH10,$N10:$U10)*$BF10*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(societalDiscountRate,$F10-$BE10,(($E10*SUM($AS10:$AU10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,(($BH10*SUM($CI10:$CK10))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,($K10*$AV10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,($BI10*$CL10),0,0),0)","v":0},{"$f":"-PV(societalDiscountRate,$F10-$BE10,($L10*$AY10),0,0)","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(societalDiscountRate,$BE10,($BJ10*$CO10),0,0),0)","v":0},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 2, 11, 1, 1)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":0},{"$f":"(OFFSET('Program Design'!$A$1, ROW() - 2, 12, 1, 1)+OFFSET('Program Design'!$A$1, ROW() - 2, 13, 1, 1))*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":0},{"$f":"-PV(discountRate,$F10-$BE10,($AZ10*$D10+$K10*$BA10+$L10*$BB10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":{"$error":"#N/A"}},{"$f":"-PV(discountRate,$F10-$BE10,($CP10*$BF10+$BI10*$CQ10+$BJ10*$CR10)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11))),0,0)","v":{"$error":"#N/A"}},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$H10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":{"$error":"#N/A"}},{"$f":"$BK10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,20,1,20),0))","v":{"$error":"#N/A"}},{"$f":"-PV(discountRate,($F10-$BE10),$D10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,($BE10),$BF10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"-PV(discountRate,($F10-$BE10),$E10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1)+$BE10,\"_\",$F10-$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0)))*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#N/A"}},{"$f":"IFERROR(-PV(discountRate,($BE10),$BH10*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE(OFFSET('Program Design'!$A$1, ROW() - 2, 9, 1, 1),\"_\",$BE10),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))),0)*(1/(1-(('CE Parameters'!$F$10)+IF(VLOOKUP($B10,OFFSET(Measures!$A$1,4,0,30000,33),33,FALSE)=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":0},{"$f":"(SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10)*(1+'CE Parameters'!$F$12)","v":{"$error":"#N/A"}},{"$f":"DL10+IF(BE10>0,DQ10,DP10)*I10","v":{"$error":"#N/A"}},{"$f":"(SUM(DC10:DD10,DG10:DJ10)*I10+SUM(DE10:DF10)*J10)*(1+'CE Parameters'!$F$12)","v":{"$error":"#N/A"}},{"$f":"DM10+IF(BE10>0,DS10,DR10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM(CU10:CV10)*I10+SUM(CW10:CX10)*J10","v":{"$error":"#N/A"}},{"$f":"DL10+DK10","v":0},{"$f":"DK10+SUM(DN10:DO10)","v":{"$error":"#N/A"}},{"$f":"IF(BE10>0,DQ10,DP10)","v":{"$error":"#N/A"}},{"$f":"SUM(CU10:CV10,CY10:DB10)*I10+SUM(CW10:CX10)*J10","v":{"$error":"#N/A"}},{"$f":"DL10+DK10+SUM(DN10:DO10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM($DV10:$DW10)*J10","v":{"$error":"#N/A"}},{"$f":"SUM($DK10:$DL10)","v":0},{"$f":"SUM($DT10:$DU10)*I10","v":{"$error":"#N/A"}},{"$f":"SUM($DK10:$DL10)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Measure Savings Results"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,"F1","F2","F3","F4"]
[{"$f":"OFFSET('Program Design'!$A$1, ROW()-1, 0, 1, 1)","v":"CBusinessRetrofit Oworks Inc.Prescriptive Lightinptive Lighting EUL10Prescriptive Lighting EUL10 Oshawa PUC Networks Inc.Oshawa PUC Networkswa PUC Networks Inc.Cial-Prescriptive LightingnnD"},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(B$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(C$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(D$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(E$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Program Design'!$A$1,5,0,30000,45),MATCH($A14,OFFSET('Program Design'!$A$1,5,0,30000,1),0),MATCH(F$6,OFFSET('Program Design'!$A$1,5,0,1,45),0))","v":{"$error":"#N/A"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 9, 1, 1)","v":2015},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(H$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(I$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(J$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(K$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#N/A"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(L$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(M$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(N$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(OFFSET('Measure CE Results'!$A$1,6,1,30000,140),MATCH($A14,OFFSET('Measure CE Results'!$A$1,6,1,30000,1),0),MATCH(O$6,OFFSET('Measure CE Results'!$A$1,6,1,1,140),0))","v":{"$error":"#VALUE!"}},{"$f":"OFFSET('Program Design'!$A$1, ROW() - 1, 10, 1, 1)","v":0},{"$f":"IF(AND($G14<=Q$6,Q$6<$G14+$J14),IF(Q$6<=($G14-1+$M14),$O14*$L14*$P14,$H14*$L14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=R$6,R$6<$G14+$J14),IF(R$6<=($G14-1+$M14),$N14*$K14*$P14,$I14*$K14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=S$6,S$6<$G14+$J14),IF(S$6<=($G14-1+$M14),$O14*$P14,$H14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($G14<=T$6,T$6<$G14+$J14),IF(T$6<=($G14-1+$M14),$N14*$P14,$I14*$P14),0)*(1/(1-(('CE Parameters'!$F$10)+IF($E14=\"Tx\",0,1)*'CE Parameters'!$F$11)))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[null,"Initiative Portfolio CE Results"]
["DSM",null,null,null,{"$f":"SUMIFS('Program Design'!X:X,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!Y:Y,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"E20/F20","v":{"$error":"#N/A"}},{"$f":"E20-F20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AB:AB,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AC:AC,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"I20/J20","v":{"$error":"#N/A"}},{"$f":"I20-J20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AF:AF,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AG:AG,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"M20/N20","v":{"$error":"#N/A"}},{"$f":"M20-N20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AJ:AJ,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"Q20/R20","v":{"$error":"#DIV/0!"}},{"$f":"Q20-R20","v":0},{"$f":"SUMIFS('Program Design'!AN:AN,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AO:AO,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"U20/V20","v":{"$error":"#N/A"}},{"$f":"U20-V20","v":{"$error":"#N/A"}},{"$f":"SUMIFS('Program Design'!AR:AR,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AS:AS,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)","v":0},{"$f":"SUMIFS('Program Design'!AT:AT,'Program Design'!$C:$C,$B20,'Program Design'!$D:$D,$C20,'Program Design'!$J:$J,$D20)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D20,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$B20,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$C20)*INDEX(OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,20),MATCH(CONCATENATE($D20,\"_\",1),OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,900,1),0),MATCH(\"Discount Factor\",OFFSET('Levelized Avoided Cost Table'!$A$1,7,1,1,20),0))","v":{"$error":"#N/A"}},{"$f":"AA20/Y20","v":{"$error":"#N/A"}},{"$f":"AA20/Z20","v":{"$error":"#N/A"}}]
[]
["DR",null,null,null,{"$f":"SUMIFS('External Inputs'!H:H,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!I:I,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"E22/F22","v":{"$error":"#DIV/0!"}},{"$f":"E22-F22","v":0},{"$f":"SUMIFS('External Inputs'!J:J,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!K:K,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(I22/J22,0)","v":0},{"$f":"I22-J22","v":0},{"$f":"SUMIFS('External Inputs'!L:L,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!M:M,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"M22/N22","v":{"$error":"#DIV/0!"}},{"$f":"M22-N22","v":0},{"$f":"SUMIFS('External Inputs'!N:N,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!O:O,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(Q22/R22,0)","v":0},{"$f":"Q22-R22","v":0},{"$f":"SUMIFS('External Inputs'!P:P,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!Q:Q,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"IFERROR(U22/V22,0)","v":0},{"$f":"U22-V22","v":0},{"$f":"SUMIFS('External Inputs'!T:T,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!R:R,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"SUMIFS('External Inputs'!S:S,'External Inputs'!$B:$B,$B22,'External Inputs'!$C:$C,$C22,'External Inputs'!$D:$D,$D22)","v":0},{"$f":"AA22/Y22","v":{"$error":"#DIV/0!"}},{"$f":"AA22/Z22","v":{"$error":"#DIV/0!"}}]
[]
[]
["CDM PLAN SUMMARY"]
[]
[null,null,{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,C$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(C$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+C$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),C$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,E$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(E$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+E$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),E$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,G$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(G$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+G$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),G$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,I$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(I$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+I$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),I$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,K$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(K$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+K$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),K$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27,'Program Design'!$J:$J,M$29)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE(M$29,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,6,5000),M$29,OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,$A27,'Program Design'!$D:$D,$B27)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(\"Total\",OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),$A27,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),$B27),0)","v":0},{"$f":"(SUMIFS(OFFSET('Savings Results'!$A$1,6,16 +MAX('Savings Results'!$G:$G)-MIN('Savings Results'!$G:$G)+MAX('Savings Results'!$J:$J)+M$29-MIN('Savings Results'!$G:$G),5000),OFFSET('Savings Results'!$A$1,6,4,5000),\"Dx\",OFFSET('Savings Results'!$A$1,6,1,5000),$A27,OFFSET('Savings Results'!$A$1,6,2,5000),$B27)/(1/(1-SUM('CE Parameters'!$F$10:$F$11))))/1000","v":{"$error":"#REF!"}}]
[]
["DETAILED CDM PLAN SUMMARY"]
[]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D31,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D31),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D32,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D32),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D33,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D33),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D34,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D34),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D35,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D35),0)","v":0}]
[{"$f":"IFERROR(SUMIFS('Program Design'!$U:$U,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$W:$W,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36)+SUMIFS('Program Design'!$V:$V,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36)+SUMIFS(INDEX(OFFSET('Budget Inputs'!$A$1,6,1,5000,560),0,MATCH(CONCATENATE($D36,\" Sub-Total\"),OFFSET('Budget Inputs'!$A$1,6,1,1,560),0)),OFFSET('Budget Inputs'!$A$1,6,1,5000,1),A$29,OFFSET('Budget Inputs'!$A$1,6,2,5000,1),B$29),0)","v":0},{"$f":"IFERROR(SUMIFS('Program Design'!$AK:$AK,'Program Design'!$C:$C,A$29,'Program Design'!$D:$D,B$29,'Program Design'!$J:$J,$D36),0)","v":0}]
[{"$f":"SUM(A31:A36)","v":0},{"$f":"SUM(B31:B36)","v":0},{"$f":"SUM(C31:C36)","v":0}]

{"sheet":"Revision History","index":33,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Updates to Version 1 of CE Tool (Sep. 23, 2014)"]
[]
[1,null,"Inclusion of “CDM Plan Summary” tab to aggregate all savings and data required for CDM plan submissions."]
[2,null,"Addition of pre-loaded draft Program Archetypes  to the “Measure Selection & CE Results” tab and \"Formatted Measure List\"."]
[3,null,"Updates to various typos in formulas associated with cost-effectiveness calculations"]
[]
["Updates to Version 2 of CE Tool (Oct. 10, 2014)"]
[4,null,"Updates Peak Demand Savings Assumption for Coupon and Bi-Annual Coupon Archetype."]
[5,null,"Updates to \"Formatted Measure List\".  Updates include:"]
[null,null,"a.","Updated Unitary A/C assumed annual operating hours"]
[null,null,"b.","EUL of fluorescent measures updated to consider ballast life (50,000 hours)"]
[null,null,"c.","Incremental life cycle cost of fluorescent measures updated"]
[null,null,"d.","Updated EUL of some SBL measures"]
[null,null,"e.","Updated HAP measures based on 2013 Evaluation"]
[null,null,"f.","Added building types for applicable lighting measures "]
[null,null,"g.","Adjusted incremental life cycle cost for measures affected by different building types"]
[null,null,"h.","Added end use load profiles for Consumer measures"]
[null,null,"i.","For high bay fixtures, added 8 building types"]